[CIMB] QoQ TTM Result on 30-Jun-2015 [#2] | Financial Results | I3investor

[CIMB] QoQ TTM Result on 30-Jun-2015 [#2]

Stock

[CIMB] CIMB GROUP HOLDINGS BERHAD

Announcement Date

28-Aug-2015

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -11.84%

YoY- -43.87%

Quarter Report

2Q15 CIMB Group Press Release.pdf

2Q15 CIMB Group Financial Statements.pdf

CIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	15,440,781	15,395,790	15,026,328	14,714,451	14,288,198	14,145,924	14,271,041	5.38%
YoY %	0.29%	2.46%	2.12%	2.98%	1.01%	-0.88%	-	-
Horiz. %	108.20%	107.88%	105.29%	103.11%	100.12%	99.12%	100.00%	-
PBT	4,213,542	3,913,993	3,166,770	3,271,525	3,668,934	4,276,423	5,249,540	-13.62%
YoY %	7.65%	23.60%	-3.20%	-10.83%	-14.21%	-18.54%	-	-
Horiz. %	80.26%	74.56%	60.32%	62.32%	69.89%	81.46%	100.00%	-
Tax	-1,078,130	-1,018,048	-881,109	-901,123	-986,264	-1,101,866	-1,243,654	-9.07%
YoY %	-5.90%	-15.54%	2.22%	8.63%	10.49%	11.40%	-	-
Horiz. %	86.69%	81.86%	70.85%	72.46%	79.30%	88.60%	100.00%	-
NP	3,135,412	2,895,945	2,285,661	2,370,402	2,682,670	3,174,557	4,005,886	-15.05%
YoY %	8.27%	26.70%	-3.57%	-11.64%	-15.49%	-20.75%	-	-
Horiz. %	78.27%	72.29%	57.06%	59.17%	66.97%	79.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,083,189	2,849,509	2,224,088	2,310,466	2,620,650	3,106,808	3,944,757	-15.13%
YoY %	8.20%	28.12%	-3.74%	-11.84%	-15.65%	-21.24%	-	-
Horiz. %	78.16%	72.24%	56.38%	58.57%	66.43%	78.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.59%	26.01%	27.82%	27.54%	26.88%	25.77%	23.69%	-
YoY %	-1.61%	-6.51%	1.02%	2.46%	4.31%	8.78%	-	-
Horiz. %	108.02%	109.79%	117.43%	116.25%	113.47%	108.78%	100.00%	-
Total Cost	12,305,369	12,499,845	12,740,667	12,344,049	11,605,528	10,971,367	10,265,155	12.83%
YoY %	-1.56%	-1.89%	3.21%	6.36%	5.78%	6.88%	-	-
Horiz. %	119.88%	121.77%	124.12%	120.25%	113.06%	106.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,961,466	40,862,185	39,519,057	38,639,445	38,394,273	37,370,247	36,540,932	7.90%
YoY %	0.24%	3.40%	2.28%	0.64%	2.74%	2.27%	-	-
Horiz. %	112.10%	111.83%	108.15%	105.74%	105.07%	102.27%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	1,188,685	1,188,685	675,042	675,042	1,257,049	1,257,049	1,682,208	-20.64%
YoY %	0.00%	76.09%	0.00%	-46.30%	0.00%	-25.27%	-	-
Horiz. %	70.66%	70.66%	40.13%	40.13%	74.73%	74.73%	100.00%	-
Div Payout %	38.55%	41.72%	30.35%	29.22%	47.97%	40.46%	42.64%	-
YoY %	-7.60%	37.46%	3.87%	-39.09%	18.56%	-5.11%	-	-
Horiz. %	90.41%	97.84%	71.18%	68.53%	112.50%	94.89%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	40,961,466	40,862,185	39,519,057	38,639,445	38,394,273	37,370,247	36,540,932	7.90%
YoY %	0.24%	3.40%	2.28%	0.64%	2.74%	2.27%	-	-
Horiz. %	112.10%	111.83%	108.15%	105.74%	105.07%	102.27%	100.00%	-
NOSH	8,530,440	8,495,256	8,444,243	8,473,562	8,419,796	8,416,722	8,304,757	1.80%
YoY %	0.41%	0.60%	-0.35%	0.64%	0.04%	1.35%	-	-
Horiz. %	102.72%	102.29%	101.68%	102.03%	101.39%	101.35%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	20.31%	18.81%	15.21%	16.11%	18.78%	22.44%	28.07%	-
YoY %	7.97%	23.67%	-5.59%	-14.22%	-16.31%	-20.06%	-	-
Horiz. %	72.35%	67.01%	54.19%	57.39%	66.90%	79.94%	100.00%	-
ROE	7.53%	6.97%	5.63%	5.98%	6.83%	8.31%	10.80%	-
YoY %	8.03%	23.80%	-5.85%	-12.45%	-17.81%	-23.06%	-	-
Horiz. %	69.72%	64.54%	52.13%	55.37%	63.24%	76.94%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	181.01	181.23	177.95	173.65	169.70	168.07	171.84	3.52%
YoY %	-0.12%	1.84%	2.48%	2.33%	0.97%	-2.19%	-	-
Horiz. %	105.34%	105.46%	103.56%	101.05%	98.75%	97.81%	100.00%	-
EPS	36.14	33.54	26.34	27.27	31.12	36.91	47.50	-16.64%
YoY %	7.75%	27.33%	-3.41%	-12.37%	-15.69%	-22.29%	-	-
Horiz. %	76.08%	70.61%	55.45%	57.41%	65.52%	77.71%	100.00%	-
DPS	14.00	14.00	8.00	8.00	15.00	14.94	20.26	-21.82%
YoY %	0.00%	75.00%	0.00%	-46.67%	0.40%	-26.26%	-	-
Horiz. %	69.10%	69.10%	39.49%	39.49%	74.04%	73.74%	100.00%	-
NAPS	4.8018	4.81	4.68	4.56	4.56	4.44	4.40	5.99%
YoY %	-0.17%	2.78%	2.63%	0.00%	2.70%	0.91%	-	-
Horiz. %	109.13%	109.32%	106.36%	103.64%	103.64%	100.91%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,473,562
RPS	144.58	144.16	140.70	137.78	133.79	132.45	133.63	5.38%
YoY %	0.29%	2.46%	2.12%	2.98%	1.01%	-0.88%	-	-
Horiz. %	108.19%	107.88%	105.29%	103.11%	100.12%	99.12%	100.00%	-
EPS	28.87	26.68	20.83	21.63	24.54	29.09	36.94	-15.14%
YoY %	8.21%	28.08%	-3.70%	-11.86%	-15.64%	-21.25%	-	-
Horiz. %	78.15%	72.23%	56.39%	58.55%	66.43%	78.75%	100.00%	-
DPS	11.13	11.13	6.32	6.32	11.77	11.77	15.75	-20.64%
YoY %	0.00%	76.11%	0.00%	-46.30%	0.00%	-25.27%	-	-
Horiz. %	70.67%	70.67%	40.13%	40.13%	74.73%	74.73%	100.00%	-
NAPS	3.8354	3.8261	3.7003	3.618	3.595	3.4991	3.4215	7.90%
YoY %	0.24%	3.40%	2.27%	0.64%	2.74%	2.27%	-	-
Horiz. %	112.10%	111.83%	108.15%	105.74%	105.07%	102.27%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	4.85	4.54	4.46	5.47	6.22	5.56	7.03	-
P/RPS	2.68	2.51	2.51	3.15	3.67	3.31	4.09	-24.53%
YoY %	6.77%	0.00%	-20.32%	-14.17%	10.88%	-19.07%	-	-
Horiz. %	65.53%	61.37%	61.37%	77.02%	89.73%	80.93%	100.00%	-
P/EPS	13.42	13.54	16.93	20.06	19.98	15.06	14.80	-6.31%
YoY %	-0.89%	-20.02%	-15.60%	0.40%	32.67%	1.76%	-	-
Horiz. %	90.68%	91.49%	114.39%	135.54%	135.00%	101.76%	100.00%	-
EY	7.45	7.39	5.91	4.98	5.00	6.64	6.76	6.68%
YoY %	0.81%	25.04%	18.67%	-0.40%	-24.70%	-1.78%	-	-
Horiz. %	110.21%	109.32%	87.43%	73.67%	73.96%	98.22%	100.00%	-
DY	2.89	3.08	1.79	1.46	2.41	2.69	2.88	0.23%
YoY %	-6.17%	72.07%	22.60%	-39.42%	-10.41%	-6.60%	-	-
Horiz. %	100.35%	106.94%	62.15%	50.69%	83.68%	93.40%	100.00%	-
P/NAPS	1.01	0.94	0.95	1.20	1.36	1.25	1.60	-26.39%
YoY %	7.45%	-1.05%	-20.83%	-11.76%	8.80%	-21.88%	-	-
Horiz. %	63.12%	58.75%	59.37%	75.00%	85.00%	78.12%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	25/02/16	25/11/15	28/08/15	20/05/15	27/02/15	18/11/14	-
Price	4.37	4.25	4.60	5.00	6.01	5.95	6.20	-
P/RPS	2.41	2.35	2.59	2.88	3.54	3.54	3.61	-23.59%
YoY %	2.55%	-9.27%	-10.07%	-18.64%	0.00%	-1.94%	-	-
Horiz. %	66.76%	65.10%	71.75%	79.78%	98.06%	98.06%	100.00%	-
P/EPS	12.09	12.67	17.46	18.34	19.31	16.12	13.05	-4.96%
YoY %	-4.58%	-27.43%	-4.80%	-5.02%	19.79%	23.52%	-	-
Horiz. %	92.64%	97.09%	133.79%	140.54%	147.97%	123.52%	100.00%	-
EY	8.27	7.89	5.73	5.45	5.18	6.20	7.66	5.23%
YoY %	4.82%	37.70%	5.14%	5.21%	-16.45%	-19.06%	-	-
Horiz. %	107.96%	103.00%	74.80%	71.15%	67.62%	80.94%	100.00%	-
DY	3.20	3.29	1.74	1.60	2.50	2.51	3.27	-1.43%
YoY %	-2.74%	89.08%	8.75%	-36.00%	-0.40%	-23.24%	-	-
Horiz. %	97.86%	100.61%	53.21%	48.93%	76.45%	76.76%	100.00%	-
P/NAPS	0.91	0.88	0.98	1.10	1.32	1.34	1.41	-25.29%
YoY %	3.41%	-10.20%	-10.91%	-16.67%	-1.49%	-4.96%	-	-
Horiz. %	64.54%	62.41%	69.50%	78.01%	93.62%	95.04%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Stock Pick Contest Year 2024

Stock Pick Year 2024 - 30 Apr Result

2

Dark Horse Radar

Tambun (5191) - The Undervalue Gem for Penang Property Stock Gold Rush with ColdEye FongSiling 冷眼

3

Koon Yew Yin's Blog

Sendai is still up trend - Koon Yew Yin

4

CEO Morning Brief

YTL Power, YTL Corp Touch New Highs

5

save malaysia!

Does SJKC education of DAP’s Pang Sock Tao make her incompetent as a future KKB’s people’s rep?

6

save malaysia!

Travesty of justice: Jail time for stealing sardine but big sharks escape the net of justice?

7

save malaysia!

Anwar should seek legal recourse over Bloomberg's casino report, says lawyer

8

BFM Podcast

No Hard Landing For US Yet

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

332

3

MALAYSIAN PACIFIC INDUSTRIES

331

4

HONG LEONG INDUSTRIES BHD

329

5

YTL POWER INTERNATIONAL BHD

200

6

MY E.G. SERVICES BHD

180

7

SAPURA ENERGY BERHAD

141

8

PUBLIC BANK BHD

140

9

GENTING MALAYSIA BERHAD

136

10

MALAYAN BANKING BHD

135

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....