CIMB Group Holdings Berhad (CIMB)

Basic

  • Market Cap

    MYR 61.32B

  • EV

    —

  • Shares Out

    10.67B

  • Revenue

    MYR 18.92B

  • Employees

    33,000

Margins

  • Gross

    —

  • EBITDA

    —

  • Operating

    —

  • Pre-Tax

    48.78%

  • Net

    34.84%

  • FCF

    -28.14%

Returns (5Yr Avg)

  • ROA

    —

  • ROE

    7.48%

  • ROCE

    —

  • ROIC

    0.9%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    MYR 6.47

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    MYR 1.78

  • Earnings (Dil)

    MYR 0.62

  • FCF

    -MYR 0.5

  • Book Value

    MYR 6.4

Growth (CAGR)

  • Rev 3Yr

    15.79%

  • Rev 5Yr

    3.49%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    49.58%

  • Dil EPS 5Yr

    0.71%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    4.31%

  • EBITDA Fwd 2Yr

    13.85%

  • EPS Fwd 2Yr

    14.05%

  • EPS LT Growth Est

    14%

Dividends

  • Yield

    —

  • Payout

    49.28%

  • DPS

    MYR 0.31

  • DPS Growth 3Yr

    36.47%

  • DPS Growth 5Yr

    4.06%

  • DPS Growth 10Yr

    -0.23%

  • DPS Growth Fwd 2Yr

    20.46%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Interest Income On Loans

18,571.3

19,330.5

17,329.6

15,588.1

17,847.4

22,828.2

Interest Income On Investments

667.5

913.3

633.2

569.7

791.6

1,235.2

Interest Income, Total

19,238.8

20,243.8

17,962.8

16,157.8

18,639.0

24,063.4

Interest On Deposits

9,604.4

10,159.9

7,702.3

5,221.3

7,016.1

12,643.2

Interest Expense, Total

9,604.4

10,159.9

7,702.3

5,221.3

7,016.1

12,643.2

Net Interest Income

9,634.4

10,083.9

10,260.5

10,936.5

11,622.9

11,420.3

Gain (Loss) on Sale of Assets

-82.8

255.1

21.5

1,199.2

26.9

11.5

Gain (Loss) on Sale of Invest. & Securities

616.1

1,200.3

30.2

-747.1

-1,031.1

-17.3

Total Other Non Interest Income

7,129.0

6,299.4

6,165.6

8,026.7

9,326.5

9,384.6

Non Interest Income, Total

7,662.3

7,754.8

6,217.3

8,478.7

8,322.2

9,378.9

Revenues Before Provison For Loan Losses

17,296.8

17,838.7

16,477.7

19,415.2

19,945.1

20,799.1

Provision For Loan Losses

1,432.7

1,638.8

5,342.2

2,613.6

1,952.7

1,882.4

Total Revenues

15,864.1

16,199.9

11,135.5

16,801.6

17,992.4

18,916.7

Total Revenues % Chg.

3.7%

2.1%

-31.3%

50.9%

7.1%

9.3%

Stock-Based Compensation

80.2

71.0

68.6

82.5

77.4

81.3

Selling General & Admin Expenses, Total

1,341.0

1,145.7

986.9

1,029.6

1,139.0

1,352.1

(Income) Loss on Equity Invest.

-34.3

-30.7

-116.5

-68.0

-40.2

-32.0

Total Other Non Interest Expense

7,273.5

8,388.6

8,421.8

8,607.5

8,461.0

8,295.2

Non Interest Expense, Total

8,660.5

9,574.6

9,360.8

9,651.5

9,637.1

9,696.6

EBT, Excl. Unusual Items

7,203.6

6,625.3

1,774.7

7,150.0

8,355.3

9,220.1

Restructuring Charges

—

-365.8

—

—

—

—

Total Merger & Related Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

-1,215.2

—

—

Asset Writedown

-2.9

-284.7

-23.3

-90.3

-3.7

-3.5

Other Unusual Items

—

—

-221.1

-55.1

19.4

10.1

EBT, Incl. Unusual Items

7,200.7

5,974.8

1,530.3

5,789.5

8,371.0

9,226.6

Income Tax Expense

1,537.3

1,519.7

383.8

1,396.9

2,778.1

2,469.8

Earnings From Continuing Operations

5,663.4

4,455.2

1,146.6

4,392.6

5,592.9

6,756.8

Minority Interest

-79.8

104.5

47.9

-97.3

-153.1

-166.1

Net Income

5,583.5

4,559.7

1,194.4

4,295.3

5,439.9

6,590.7

Net Income to Common Incl Extra Items

5,583.5

4,559.7

1,194.4

4,295.3

5,439.9

6,590.7

Net Income to Common Excl. Extra Items

5,583.5

4,559.7

1,194.4

4,295.3

5,439.9

6,590.7

Total Shares Outstanding

9,564.5

9,923.0

9,923.0

10,221.5

10,665.1

10,665.1

Weighted Avg. Shares Outstanding

9,356.7

9,706.0

9,923.0

10,022.3

10,425.8

10,649.5

Weighted Avg. Shares Outstanding Dil

9,356.7

9,706.0

9,923.0

10,022.3

10,443.3

10,668.1

EPS

0.6

0.5

0.1

0.4

0.5

0.6

EPS Diluted

0.6

0.5

0.1

0.4

0.5

0.6