[CIMB] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 25.66%
YoY- -9.7%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,140,536 4,423,144 4,123,742 3,840,473 3,528,596 3,485,070 3,544,376 2.62%
PBT 1,486,401 1,527,351 1,360,750 1,074,508 1,179,263 1,386,257 1,487,971 -0.01%
Tax -294,840 -362,032 -311,921 -256,306 -276,320 -307,520 -322,541 -1.48%
NP 1,191,561 1,165,319 1,048,829 818,202 902,943 1,078,737 1,165,430 0.37%
-
NP to SH 1,179,718 1,132,224 1,023,175 803,892 890,270 1,061,691 1,142,823 0.53%
-
Tax Rate 19.84% 23.70% 22.92% 23.85% 23.43% 22.18% 21.68% -
Total Cost 2,948,975 3,257,825 3,074,913 3,022,271 2,625,653 2,406,333 2,378,946 3.64%
-
Net Worth 50,010,532 48,076,044 43,757,727 39,519,057 36,540,932 30,007,623 27,344,529 10.58%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 50,010,532 48,076,044 43,757,727 39,519,057 36,540,932 30,007,623 27,344,529 10.58%
NOSH 9,365,799 9,057,792 8,715,289 8,444,243 8,304,757 7,616,148 7,430,578 3.93%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 28.78% 26.35% 25.43% 21.30% 25.59% 30.95% 32.88% -
ROE 2.36% 2.36% 2.34% 2.03% 2.44% 3.54% 4.18% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 44.21 48.83 47.32 45.48 42.49 45.76 47.70 -1.25%
EPS 12.56 12.50 11.74 9.52 10.72 13.94 15.38 -3.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3397 5.3077 5.0208 4.68 4.40 3.94 3.68 6.39%
Adjusted Per Share Value based on latest NOSH - 8,444,243
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 38.63 41.26 38.47 35.83 32.92 32.51 33.06 2.62%
EPS 11.01 10.56 9.54 7.50 8.31 9.90 10.66 0.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6653 4.4849 4.082 3.6866 3.4088 2.7993 2.5509 10.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 6.01 6.30 4.71 4.46 7.03 7.52 7.50 -
P/RPS 13.59 12.90 9.95 9.81 16.55 16.43 15.72 -2.39%
P/EPS 47.71 50.40 40.12 46.85 65.58 53.95 48.76 -0.36%
EY 2.10 1.98 2.49 2.13 1.52 1.85 2.05 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.19 0.94 0.95 1.60 1.91 2.04 -9.37%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 16/11/16 25/11/15 18/11/14 18/11/13 20/11/12 -
Price 5.85 5.96 4.79 4.60 6.20 7.42 7.67 -
P/RPS 13.23 12.20 10.12 10.11 14.59 16.22 16.08 -3.19%
P/EPS 46.44 47.68 40.80 48.32 57.84 53.23 49.87 -1.18%
EY 2.15 2.10 2.45 2.07 1.73 1.88 2.01 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 0.95 0.98 1.41 1.88 2.08 -10.06%

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