[CIMB] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 35.89%
YoY- 30.79%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 14,926,277 12,472,965 13,273,442 13,307,425 13,111,001 11,752,131 11,354,227 4.66%
PBT 4,808,229 1,364,347 4,895,838 5,688,454 4,574,606 3,672,490 2,781,832 9.54%
Tax -1,297,285 -413,580 -1,206,750 -1,142,874 -1,060,031 -917,954 -721,492 10.26%
NP 3,510,944 950,767 3,689,088 4,545,580 3,514,575 2,754,536 2,060,340 9.28%
-
NP to SH 3,440,823 979,448 3,711,015 4,466,375 3,414,946 2,709,805 2,023,770 9.24%
-
Tax Rate 26.98% 30.31% 24.65% 20.09% 23.17% 25.00% 25.94% -
Total Cost 11,415,333 11,522,198 9,584,354 8,761,845 9,596,426 8,997,595 9,293,887 3.48%
-
Net Worth 58,284,553 55,071,469 56,078,569 50,010,532 47,623,512 43,398,370 39,595,498 6.64%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 1,045,480 - 1,361,838 1,217,553 1,166,429 691,497 253,817 26.58%
Div Payout % 30.38% - 36.70% 27.26% 34.16% 25.52% 12.54% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 58,284,553 55,071,469 56,078,569 50,010,532 47,623,512 43,398,370 39,595,498 6.64%
NOSH 10,014,189 9,922,971 9,727,423 9,365,799 8,972,532 8,643,716 8,460,576 2.84%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 23.52% 7.62% 27.79% 34.16% 26.81% 23.44% 18.15% -
ROE 5.90% 1.78% 6.62% 8.93% 7.17% 6.24% 5.11% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 149.05 125.70 136.45 142.09 146.12 135.96 134.20 1.76%
EPS 34.49 9.87 38.42 48.00 38.06 31.35 23.92 6.28%
DPS 10.44 0.00 14.00 13.00 13.00 8.00 3.00 23.07%
NAPS 5.8202 5.5499 5.765 5.3397 5.3077 5.0208 4.68 3.69%
Adjusted Per Share Value based on latest NOSH - 9,365,799
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 139.95 116.95 124.46 124.78 122.93 110.19 106.46 4.65%
EPS 32.26 9.18 34.80 41.88 32.02 25.41 18.98 9.23%
DPS 9.80 0.00 12.77 11.42 10.94 6.48 2.38 26.57%
NAPS 5.465 5.1637 5.2581 4.6892 4.4654 4.0692 3.7126 6.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.78 3.08 5.03 6.01 6.30 4.71 4.46 -
P/RPS 3.21 2.45 3.69 4.23 4.31 3.46 3.32 -0.55%
P/EPS 13.91 31.20 13.18 12.60 16.55 15.02 18.65 -4.76%
EY 7.19 3.20 7.58 7.93 6.04 6.66 5.36 5.01%
DY 2.18 0.00 2.78 2.16 2.06 1.70 0.67 21.70%
P/NAPS 0.82 0.55 0.87 1.13 1.19 0.94 0.95 -2.42%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 01/12/21 27/11/20 22/11/19 29/11/18 28/11/17 16/11/16 25/11/15 -
Price 5.03 3.83 5.37 5.85 5.96 4.79 4.60 -
P/RPS 3.37 3.05 3.94 4.12 4.08 3.52 3.43 -0.29%
P/EPS 14.64 38.80 14.08 12.27 15.66 15.28 19.23 -4.43%
EY 6.83 2.58 7.10 8.15 6.39 6.54 5.20 4.64%
DY 2.08 0.00 2.61 2.22 2.18 1.67 0.65 21.37%
P/NAPS 0.86 0.69 0.93 1.10 1.12 0.95 0.98 -2.15%

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