[CIMB] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -16.5%
YoY- 3.47%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,423,144 4,327,360 4,360,497 4,313,124 4,123,742 3,903,071 3,725,318 12.11%
PBT 1,527,351 1,433,657 1,613,598 1,211,654 1,360,750 1,188,611 1,123,129 22.72%
Tax -362,032 -295,402 -402,597 -333,233 -311,921 -312,706 -293,327 15.04%
NP 1,165,319 1,138,255 1,211,001 878,421 1,048,829 875,905 829,802 25.37%
-
NP to SH 1,132,224 1,102,464 1,180,258 854,385 1,023,175 872,826 813,804 24.60%
-
Tax Rate 23.70% 20.60% 24.95% 27.50% 22.92% 26.31% 26.12% -
Total Cost 3,257,825 3,189,105 3,149,496 3,434,703 3,074,913 3,027,166 2,895,516 8.16%
-
Net Worth 48,076,044 46,850,748 46,749,209 45,091,606 43,757,727 42,065,533 40,961,466 11.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 1,169,424 - 1,059,109 - 693,406 - -
Div Payout % - 106.07% - 123.96% - 79.44% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 48,076,044 46,850,748 46,749,209 45,091,606 43,757,727 42,065,533 40,961,466 11.25%
NOSH 9,057,792 9,052,110 8,867,452 8,868,384 8,715,289 8,667,587 8,530,440 4.07%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 26.35% 26.30% 27.77% 20.37% 25.43% 22.44% 22.27% -
ROE 2.36% 2.35% 2.52% 1.89% 2.34% 2.07% 1.99% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.83 48.11 49.17 48.87 47.32 45.03 43.67 7.72%
EPS 12.50 12.25 13.31 9.67 11.74 10.07 9.54 19.72%
DPS 0.00 13.00 0.00 12.00 0.00 8.00 0.00 -
NAPS 5.3077 5.2082 5.272 5.109 5.0208 4.8532 4.8018 6.89%
Adjusted Per Share Value based on latest NOSH - 8,868,384
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.26 40.37 40.68 40.24 38.47 36.41 34.75 12.11%
EPS 10.56 10.28 11.01 7.97 9.54 8.14 7.59 24.60%
DPS 0.00 10.91 0.00 9.88 0.00 6.47 0.00 -
NAPS 4.4849 4.3706 4.3611 4.2065 4.082 3.9242 3.8212 11.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 6.30 6.58 5.57 4.51 4.71 4.37 4.85 -
P/RPS 12.90 13.68 11.33 9.23 9.95 9.70 11.11 10.46%
P/EPS 50.40 53.69 41.85 46.59 40.12 43.40 50.84 -0.57%
EY 1.98 1.86 2.39 2.15 2.49 2.30 1.97 0.33%
DY 0.00 1.98 0.00 2.66 0.00 1.83 0.00 -
P/NAPS 1.19 1.26 1.06 0.88 0.94 0.90 1.01 11.54%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 28/08/17 24/05/17 28/02/17 16/11/16 29/08/16 26/05/16 -
Price 5.96 6.78 5.98 4.97 4.79 4.80 4.37 -
P/RPS 12.20 14.09 12.16 10.17 10.12 10.66 10.01 14.08%
P/EPS 47.68 55.32 44.93 51.34 40.80 47.67 45.81 2.70%
EY 2.10 1.81 2.23 1.95 2.45 2.10 2.18 -2.45%
DY 0.00 1.92 0.00 2.41 0.00 1.67 0.00 -
P/NAPS 1.12 1.30 1.13 0.97 0.95 0.99 0.91 14.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment