[CIMB] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -6.24%
YoY- 24.77%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 19,512,940 17,189,003 17,795,879 17,381,968 17,626,496 16,065,255 15,395,790 4.02%
PBT 5,789,478 1,530,329 5,974,840 7,200,667 6,109,985 4,884,144 3,913,993 6.73%
Tax -1,396,853 -383,760 -1,519,653 -1,537,314 -1,502,019 -1,251,187 -1,018,048 5.40%
NP 4,392,625 1,146,569 4,455,187 5,663,353 4,607,966 3,632,957 2,895,945 7.18%
-
NP to SH 4,295,334 1,194,424 4,559,656 5,583,510 4,475,175 3,564,190 2,849,509 7.07%
-
Tax Rate 24.13% 25.08% 25.43% 21.35% 24.58% 25.62% 26.01% -
Total Cost 15,120,315 16,042,434 13,340,692 11,718,615 13,018,530 12,432,298 12,499,845 3.21%
-
Net Worth 58,500,021 55,925,837 55,791,709 51,096,139 47,841,687 45,091,606 40,767,812 6.19%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 2,335,409 477,294 2,559,523 2,378,157 2,287,062 1,765,183 1,186,589 11.93%
Div Payout % 54.37% 39.96% 56.13% 42.59% 51.11% 49.53% 41.64% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 58,500,021 55,925,837 55,791,709 51,096,139 47,841,687 45,091,606 40,767,812 6.19%
NOSH 10,221,456 9,922,971 9,922,971 9,564,459 9,225,547 8,868,384 8,475,636 3.16%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 22.51% 6.67% 25.03% 32.58% 26.14% 22.61% 18.81% -
ROE 7.34% 2.14% 8.17% 10.93% 9.35% 7.90% 6.99% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 192.09 173.22 180.77 182.73 192.68 182.02 181.65 0.93%
EPS 42.86 12.04 46.98 59.67 49.63 41.00 33.62 4.12%
DPS 22.99 4.81 26.00 25.00 25.00 20.00 14.00 8.60%
NAPS 5.7588 5.636 5.6674 5.3714 5.2296 5.109 4.81 3.04%
Adjusted Per Share Value based on latest NOSH - 9,564,459
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 182.03 160.35 166.01 162.15 164.43 149.87 143.62 4.02%
EPS 40.07 11.14 42.54 52.09 41.75 33.25 26.58 7.07%
DPS 21.79 4.45 23.88 22.19 21.34 16.47 11.07 11.93%
NAPS 5.4574 5.2172 5.2047 4.7667 4.4631 4.2065 3.8032 6.19%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 5.45 4.30 5.15 5.71 6.54 4.51 4.54 -
P/RPS 2.84 2.48 2.85 3.12 3.39 2.48 2.50 2.14%
P/EPS 12.89 35.72 11.12 9.73 13.37 11.17 13.50 -0.76%
EY 7.76 2.80 8.99 10.28 7.48 8.95 7.41 0.77%
DY 4.22 1.12 5.05 4.38 3.82 4.43 3.08 5.38%
P/NAPS 0.95 0.76 0.91 1.06 1.25 0.88 0.94 0.17%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 25/02/16 -
Price 5.71 4.33 4.82 5.85 7.19 4.97 4.25 -
P/RPS 2.97 2.50 2.67 3.20 3.73 2.73 2.34 4.04%
P/EPS 13.50 35.97 10.41 9.97 14.70 12.31 12.64 1.10%
EY 7.41 2.78 9.61 10.03 6.80 8.13 7.91 -1.08%
DY 4.03 1.11 5.39 4.27 3.48 4.02 3.29 3.43%
P/NAPS 0.99 0.77 0.85 1.09 1.37 0.97 0.88 1.98%

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