[CIMB] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -70.82%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 5,956,665 4,143,029 4,166,146 4,303,311 4,360,497 3,725,318 3,680,327 8.34%
PBT 2,897,739 713,964 1,603,126 1,742,893 1,613,598 1,123,129 823,580 23.30%
Tax -422,850 -215,208 -395,440 -403,421 -402,597 -293,327 -233,245 10.41%
NP 2,474,889 498,756 1,207,686 1,339,472 1,211,001 829,802 590,335 26.95%
-
NP to SH 2,457,233 507,925 1,192,042 1,305,874 1,180,258 813,804 580,124 27.17%
-
Tax Rate 14.59% 30.14% 24.67% 23.15% 24.95% 26.12% 28.32% -
Total Cost 3,481,776 3,644,273 2,958,460 2,963,839 3,149,496 2,895,516 3,089,992 2.00%
-
Net Worth 57,370,620 54,696,383 52,835,961 46,951,557 46,749,209 40,961,466 38,394,273 6.91%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 57,370,620 54,696,383 52,835,961 46,951,557 46,749,209 40,961,466 38,394,273 6.91%
NOSH 9,922,971 9,922,971 9,564,459 9,225,547 8,867,452 8,530,440 8,419,796 2.77%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 41.55% 12.04% 28.99% 31.13% 27.77% 22.27% 16.04% -
ROE 4.28% 0.93% 2.26% 2.78% 2.52% 1.99% 1.51% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 60.03 41.75 43.56 46.65 49.17 43.67 43.71 5.42%
EPS 24.76 5.12 12.46 14.15 13.31 9.54 6.89 23.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7816 5.5121 5.5242 5.0893 5.272 4.8018 4.56 4.03%
Adjusted Per Share Value based on latest NOSH - 9,225,547
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 55.57 38.65 38.87 40.14 40.68 34.75 34.33 8.35%
EPS 22.92 4.74 11.12 12.18 11.01 7.59 5.41 27.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.352 5.1025 4.929 4.38 4.3612 3.8212 3.5817 6.91%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 4.34 3.60 5.15 7.19 5.57 4.85 6.22 -
P/RPS 7.23 8.62 11.82 15.41 11.33 11.11 14.23 -10.66%
P/EPS 17.53 70.33 41.32 50.79 41.85 50.84 90.28 -23.88%
EY 5.71 1.42 2.42 1.97 2.39 1.97 1.11 31.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.93 1.41 1.06 1.01 1.36 -9.43%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 22/05/20 29/05/19 30/05/18 24/05/17 26/05/16 20/05/15 -
Price 4.28 3.47 5.15 5.90 5.98 4.37 6.01 -
P/RPS 7.13 8.31 11.82 12.65 12.16 10.01 13.75 -10.35%
P/EPS 17.28 67.79 41.32 41.68 44.93 45.81 87.23 -23.63%
EY 5.79 1.48 2.42 2.40 2.23 2.18 1.15 30.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.93 1.16 1.13 0.91 1.32 -9.18%

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