[CIMB] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 51.68%
YoY- 79.67%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 4,670,629 3,865,322 4,468,851 4,863,578 4,327,360 3,903,071 3,833,427 3.34%
PBT 1,577,696 196,385 1,955,829 2,459,160 1,433,657 1,188,611 883,744 10.13%
Tax -466,454 76,553 -460,760 -444,613 -295,402 -312,706 -231,941 12.33%
NP 1,111,242 272,938 1,495,069 2,014,547 1,138,255 875,905 651,803 9.28%
-
NP to SH 1,084,183 277,079 1,508,625 1,980,783 1,102,464 872,826 639,754 9.18%
-
Tax Rate 29.57% -38.98% 23.56% 18.08% 20.60% 26.31% 26.25% -
Total Cost 3,559,387 3,592,384 2,973,782 2,849,031 3,189,105 3,027,166 3,181,624 1.88%
-
Net Worth 58,381,023 56,061,782 54,592,153 48,333,093 46,850,748 42,065,533 38,639,445 7.11%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 1,043,178 - 1,355,821 1,211,542 1,169,424 693,406 254,206 26.50%
Div Payout % 96.22% - 89.87% 61.16% 106.07% 79.44% 39.74% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 58,381,023 56,061,782 54,592,153 48,333,093 46,850,748 42,065,533 38,639,445 7.11%
NOSH 10,014,189 9,922,971 9,727,423 9,365,799 9,052,110 8,667,587 8,473,562 2.82%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 23.79% 7.06% 33.46% 41.42% 26.30% 22.44% 17.00% -
ROE 1.86% 0.49% 2.76% 4.10% 2.35% 2.07% 1.66% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 46.74 38.95 46.14 52.19 48.11 45.03 45.24 0.54%
EPS 10.80 2.79 15.60 21.29 12.25 10.07 7.55 6.14%
DPS 10.44 0.00 14.00 13.00 13.00 8.00 3.00 23.07%
NAPS 5.8427 5.6497 5.6371 5.1862 5.2082 4.8532 4.56 4.21%
Adjusted Per Share Value based on latest NOSH - 9,365,799
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 43.59 36.08 41.71 45.39 40.39 36.43 35.78 3.34%
EPS 10.12 2.59 14.08 18.49 10.29 8.15 5.97 9.18%
DPS 9.74 0.00 12.65 11.31 10.91 6.47 2.37 26.53%
NAPS 5.4488 5.2324 5.0952 4.511 4.3727 3.9261 3.6063 7.11%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.61 3.56 5.38 5.45 6.58 4.37 5.47 -
P/RPS 9.86 9.14 11.66 10.44 13.68 9.70 12.09 -3.33%
P/EPS 42.49 127.49 34.54 25.64 53.69 43.40 72.45 -8.50%
EY 2.35 0.78 2.90 3.90 1.86 2.30 1.38 9.26%
DY 2.26 0.00 2.60 2.39 1.98 1.83 0.55 26.53%
P/NAPS 0.79 0.63 0.95 1.05 1.26 0.90 1.20 -6.72%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 29/08/19 29/08/18 28/08/17 29/08/16 28/08/15 -
Price 4.91 3.30 4.94 6.11 6.78 4.80 5.00 -
P/RPS 10.50 8.47 10.71 11.71 14.09 10.66 11.05 -0.84%
P/EPS 45.25 118.18 31.71 28.75 55.32 47.67 66.23 -6.14%
EY 2.21 0.85 3.15 3.48 1.81 2.10 1.51 6.54%
DY 2.13 0.00 2.83 2.13 1.92 1.67 0.60 23.48%
P/NAPS 0.84 0.58 0.88 1.18 1.30 0.99 1.10 -4.39%

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