[CIMB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.27%
YoY- 26.02%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 16,630,620 17,697,922 17,743,233 17,481,334 15,669,508 15,138,969 13,965,097 2.95%
PBT 1,819,129 6,527,784 7,584,605 6,099,474 4,896,653 3,709,109 5,188,646 -16.01%
Tax -551,440 -1,609,000 -1,523,832 -1,413,374 -1,223,938 -961,989 -1,256,332 -12.81%
NP 1,267,689 4,918,784 6,060,773 4,686,100 3,672,714 2,747,120 3,932,314 -17.17%
-
NP to SH 1,305,930 4,948,020 5,955,166 4,553,261 3,613,073 2,698,360 3,875,320 -16.56%
-
Tax Rate 30.31% 24.65% 20.09% 23.17% 25.00% 25.94% 24.21% -
Total Cost 15,362,930 12,779,138 11,682,460 12,795,234 11,996,793 12,391,849 10,032,782 7.35%
-
Net Worth 55,071,469 56,078,569 50,010,532 47,623,511 43,398,371 39,595,498 36,310,492 7.18%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 1,815,784 1,623,404 1,555,238 921,996 338,423 1,100,317 -
Div Payout % - 36.70% 27.26% 34.16% 25.52% 12.54% 28.39% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 55,071,469 56,078,569 50,010,532 47,623,511 43,398,371 39,595,498 36,310,492 7.18%
NOSH 9,922,971 9,727,423 9,365,799 8,972,532 8,643,716 8,460,576 8,252,384 3.11%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.62% 27.79% 34.16% 26.81% 23.44% 18.15% 28.16% -
ROE 2.37% 8.82% 11.91% 9.56% 8.33% 6.81% 10.67% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 167.60 181.94 189.45 194.83 181.28 178.94 169.22 -0.16%
EPS 13.16 51.23 64.00 50.75 41.80 31.89 46.96 -19.08%
DPS 0.00 18.67 17.33 17.33 10.67 4.00 13.33 -
NAPS 5.5499 5.765 5.3397 5.3077 5.0208 4.68 4.40 3.94%
Adjusted Per Share Value based on latest NOSH - 9,057,792
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 155.93 165.94 166.37 163.91 146.92 141.95 130.94 2.95%
EPS 12.24 46.39 55.84 42.69 33.88 25.30 36.34 -16.57%
DPS 0.00 17.03 15.22 14.58 8.64 3.17 10.32 -
NAPS 5.1637 5.2581 4.6892 4.4654 4.0692 3.7126 3.4046 7.18%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.08 5.03 6.01 6.30 4.71 4.46 7.03 -
P/RPS 1.84 2.76 3.17 3.23 2.60 2.49 4.15 -12.66%
P/EPS 23.40 9.89 9.45 12.41 11.27 13.98 14.97 7.72%
EY 4.27 10.11 10.58 8.06 8.87 7.15 6.68 -7.18%
DY 0.00 3.71 2.88 2.75 2.26 0.90 1.90 -
P/NAPS 0.55 0.87 1.13 1.19 0.94 0.95 1.60 -16.28%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 22/11/19 29/11/18 28/11/17 16/11/16 25/11/15 18/11/14 -
Price 3.83 5.37 5.85 5.96 4.79 4.60 6.20 -
P/RPS 2.29 2.95 3.09 3.06 2.64 2.57 3.66 -7.51%
P/EPS 29.10 10.56 9.20 11.74 11.46 14.42 13.20 14.06%
EY 3.44 9.47 10.87 8.51 8.73 6.93 7.57 -12.30%
DY 0.00 3.48 2.96 2.91 2.23 0.87 2.15 -
P/NAPS 0.69 0.93 1.10 1.12 0.95 0.98 1.41 -11.21%

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