[CIMB] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 38.14%
YoY- 45.03%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 4,515,495 4,423,144 4,327,360 4,360,497 4,313,124 4,123,742 3,903,071 10.17%
PBT 1,535,379 1,527,351 1,433,657 1,613,598 1,211,654 1,360,750 1,188,611 18.55%
Tax -441,988 -362,032 -295,402 -402,597 -333,233 -311,921 -312,706 25.86%
NP 1,093,391 1,165,319 1,138,255 1,211,001 878,421 1,048,829 875,905 15.88%
-
NP to SH 1,060,229 1,132,224 1,102,464 1,180,258 854,385 1,023,175 872,826 13.80%
-
Tax Rate 28.79% 23.70% 20.60% 24.95% 27.50% 22.92% 26.31% -
Total Cost 3,422,104 3,257,825 3,189,105 3,149,496 3,434,703 3,074,913 3,027,166 8.49%
-
Net Worth 47,841,687 48,076,044 46,850,748 46,749,209 45,091,606 43,757,727 42,065,533 8.93%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,097,790 - 1,169,424 - 1,059,109 - 693,406 35.72%
Div Payout % 103.54% - 106.07% - 123.96% - 79.44% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 47,841,687 48,076,044 46,850,748 46,749,209 45,091,606 43,757,727 42,065,533 8.93%
NOSH 9,225,547 9,057,792 9,052,110 8,867,452 8,868,384 8,715,289 8,667,587 4.23%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 24.21% 26.35% 26.30% 27.77% 20.37% 25.43% 22.44% -
ROE 2.22% 2.36% 2.35% 2.52% 1.89% 2.34% 2.07% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.36 48.83 48.11 49.17 48.87 47.32 45.03 6.29%
EPS 11.57 12.50 12.25 13.31 9.67 11.74 10.07 9.67%
DPS 12.00 0.00 13.00 0.00 12.00 0.00 8.00 30.94%
NAPS 5.2296 5.3077 5.2082 5.272 5.109 5.0208 4.8532 5.09%
Adjusted Per Share Value based on latest NOSH - 8,867,452
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.14 41.28 40.39 40.70 40.26 38.49 36.43 10.16%
EPS 9.90 10.57 10.29 11.02 7.97 9.55 8.15 13.80%
DPS 10.25 0.00 10.91 0.00 9.88 0.00 6.47 35.78%
NAPS 4.4652 4.487 4.3727 4.3632 4.2085 4.084 3.9261 8.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 6.54 6.30 6.58 5.57 4.51 4.71 4.37 -
P/RPS 13.25 12.90 13.68 11.33 9.23 9.95 9.70 23.04%
P/EPS 56.43 50.40 53.69 41.85 46.59 40.12 43.40 19.07%
EY 1.77 1.98 1.86 2.39 2.15 2.49 2.30 -15.98%
DY 1.83 0.00 1.98 0.00 2.66 0.00 1.83 0.00%
P/NAPS 1.25 1.19 1.26 1.06 0.88 0.94 0.90 24.40%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 28/08/17 24/05/17 28/02/17 16/11/16 29/08/16 -
Price 7.19 5.96 6.78 5.98 4.97 4.79 4.80 -
P/RPS 14.57 12.20 14.09 12.16 10.17 10.12 10.66 23.08%
P/EPS 62.04 47.68 55.32 44.93 51.34 40.80 47.67 19.14%
EY 1.61 2.10 1.81 2.23 1.95 2.45 2.10 -16.19%
DY 1.67 0.00 1.92 0.00 2.41 0.00 1.67 0.00%
P/NAPS 1.37 1.12 1.30 1.13 0.97 0.95 0.99 24.10%

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