[CIMB] YoY Annualized 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- 32.46%
YoY- 45.03%
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 16,572,116 16,664,584 17,213,244 17,441,988 14,901,272 14,721,308 14,152,212 2.66%
PBT 2,855,856 6,412,504 6,971,572 6,454,392 4,492,516 3,294,320 5,724,276 -10.93%
Tax -860,832 -1,581,760 -1,613,684 -1,610,388 -1,173,308 -932,980 -1,395,388 -7.72%
NP 1,995,024 4,830,744 5,357,888 4,844,004 3,319,208 2,361,340 4,328,888 -12.10%
-
NP to SH 2,031,700 4,768,168 5,223,496 4,721,032 3,255,216 2,320,496 4,265,128 -11.61%
-
Tax Rate 30.14% 24.67% 23.15% 24.95% 26.12% 28.32% 24.38% -
Total Cost 14,577,092 11,833,840 11,855,356 12,597,984 11,582,064 12,359,968 9,823,324 6.79%
-
Net Worth 54,696,383 52,835,961 46,951,557 46,749,209 40,961,466 38,394,273 35,029,190 7.70%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 54,696,383 52,835,961 46,951,557 46,749,209 40,961,466 38,394,273 35,029,190 7.70%
NOSH 9,922,971 9,564,459 9,225,547 8,867,452 8,530,440 8,419,796 8,108,608 3.41%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.04% 28.99% 31.13% 27.77% 22.27% 16.04% 30.59% -
ROE 3.71% 9.02% 11.13% 10.10% 7.95% 6.04% 12.18% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 167.01 174.23 186.58 196.70 174.68 174.84 174.53 -0.73%
EPS 20.48 49.84 56.60 53.24 38.16 27.56 52.60 -14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5121 5.5242 5.0893 5.272 4.8018 4.56 4.32 4.14%
Adjusted Per Share Value based on latest NOSH - 8,867,452
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 154.67 155.53 160.66 162.79 139.08 137.40 132.09 2.66%
EPS 18.96 44.50 48.75 44.06 30.38 21.66 39.81 -11.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1049 4.9313 4.3821 4.3632 3.823 3.5834 3.2694 7.70%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.60 5.15 7.19 5.57 4.85 6.22 7.15 -
P/RPS 2.16 2.96 3.85 2.83 2.78 3.56 4.10 -10.12%
P/EPS 17.58 10.33 12.70 10.46 12.71 22.57 13.59 4.37%
EY 5.69 9.68 7.87 9.56 7.87 4.43 7.36 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.93 1.41 1.06 1.01 1.36 1.66 -14.45%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 29/05/19 30/05/18 24/05/17 26/05/16 20/05/15 22/05/14 -
Price 3.47 5.15 5.90 5.98 4.37 6.01 7.38 -
P/RPS 2.08 2.96 3.16 3.04 2.50 3.44 4.23 -11.14%
P/EPS 16.95 10.33 10.42 11.23 11.45 21.81 14.03 3.19%
EY 5.90 9.68 9.60 8.90 8.73 4.59 7.13 -3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.93 1.16 1.13 0.91 1.32 1.71 -15.31%

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