CIMB Group. Analyst Presentation 1Q17 Results Tengku Dato Sri Zafrul Aziz 24 May 2017

Similar documents
Analyst Presentation 1Q18 Results

Analyst Presentation 1H18 Results

Analyst Presentation 1Q16 Results. 26 May 2016

Analyst Presentation 1H16 Results. 29 August 2016

CIMB Group. Analyst Presentation FY16 Results Tengku Dato Sri Zafrul Aziz 28 February 2017

CIMB Group announces record RM1.74 billion Profit Before Tax for 1Q18

CIMB s FY17 PBT up 25.1% to a record RM6.11 billion

CIMB Group announces RM3.41 billion Net Profit for 9M17

CIMB Group chalks a record RM3.29 billion 1H18 Net Profit

Analysts Presentation

Analyst Presentation FY17 Results

CIMB Group announces RM1,123 million Profit Before Tax for 1QFY16

Executive Summary. H Financial Results. Summary

Analysts Presentation First Half 2018 Financial Results. Dato' Khairussaleh Ramli Group Managing Director RHB Banking Group 30 August 2018

Analysts Presentation 3 rd Quarter 2017 Financial Results. Dato' Khairussaleh Ramli Group Managing Director RHB Banking Group 27 November 2017

RHB BANK BERHAD 51 st ANNUAL GENERAL MEETING. Dato Khairussaleh Ramli Group Managing Director Presentation To Shareholders 26 th April 2017

Investor Presentation FY2012 Financial Results

Analysts Presentation 3 rd Quarter 2018 Financial Results. Dato' Khairussaleh Ramli Group Managing Director RHB Banking Group 27 November 2018

ASEAN FOR YOU. Analysts Presentation 4Q11 RESULTS

Analyst Presentation FY14 Results. 27 February 2015

Group Audited Financial Results for the Year Ended 31 December 2008

2014 Full Year Results Presentation

Analysts Presentation 1 st Quarter 2018 Financial Results. Dato' Khairussaleh Ramli Group Managing Director RHB Banking Group 31 May 2018

2015 Full Year Results Presentation

Analysts Presentation FY2017 Financial Results. Dato' Khairussaleh Ramli Group Managing Director RHB Banking Group 27 February 2018

CIMB Group announces record RM4.031 billion Net Profit in 2011

Second Quarter 2017 Results Presentation 27 July 2017

Humanising Financial Services Across Asia

Third Quarter 2017 Results Presentation 26 October 2017

First Quarter 2017 Results Presentation 09 May 2017

RHB Bank Records RM500.3 Million Net Profit for the First Quarter 2017

2017 Full Year Results Presentation 14 February 2018

Public Bank Group Unaudited Q3 Group Results

RHB Capital Berhad Net Profit Rises to RM2.04 billion

Public Bank Group. Unaudited Q1 Group Results 31 March 2010

Investor Presentation Macquarie ASEAN Conference Singapore August

FINAL SLIDES FY 2015 RESULTS PRESENTATION TO ANALYSTS/FUND MANAGERS 7 MARCH 2016

Investor Presentation

Strategic Investment in Bank Danamon. December 26, 2017

CIMB Group announces RM4.54 billion Net Profit for FY13

RHB Capital Berhad Provisions likely to be higher moving forward

UOB Group First Half 2009 Briefing. Financial Highlights. Lee Wai Fai Chief Financial Officer. 5 August 2009

AmBank Group - Strategy and Progress Update (ANZ Asia Tour)

UOB Group Full Year 2010

Humanising Financial Services. Investor Handout. UBS ASEAN Conference 2015 The Fullerton Hotel. 2 September

Market Access. M&A Securities. Results Review 1Q16. Malayan Banking Berhad. Hampered by Loan Loss. Monday, May 30, 2016 HOLD (TP: RM9.

Investor Presentation

Investor Presentation

RHB Bank Reports Pre-tax Profit of RM1.2 billion for the First Half of 2016

53 rd Annual General Meeting Presentation to Shareholders. Tan Sri Dato Megat Zaharuddin Chairman 28 March 2013

Market Access. Results Review 2Q16. M&A Securities. RHB Capital Berhad. Recovery in Decent Traction. Thursday, August 25, 2016 BUY (TP: RM5.

H1FY18 RESULTS ANALYST PRESENTATION. 26 February 2018

Investor Presentation

Draft 5 7 April Malayan Banking Berhad. Invest Malaysia 2011 Shangri-La Hotel, Kuala Lumpur April 2011

CIMB Group CIMB MK Sector: Banking

Our strategic priorities an update

United Overseas Bank Group Full Year 2007 Briefing. Financial Highlights. Lee Wai Fai Chief Financial Officer. 27 February 2008

Public Bank Group. Presentation to Investors J.P. Morgan Asia Financials Conference Hong Kong March 2011

Humanising Financial Services. Investor Handout. Invest ASEAN 2018 Singapore March

Investor Presentation DBS Group Holdings Ltd November 2017

Investor Presentation. FY 2013 Financial Results

2014 record earnings, broad-based income growth

Investor Presentation OSK-DMG ASEAN Corporate Day 2012 Kuala Lumpur 27 June

ANALYSTS/FUND MANAGERS BRIEFING FY2016 RESULTS. 1 March

UOB Group Full Year 2008 Briefing. Financial Highlights. Lee Wai Fai Chief Financial Officer. 27 February 2009

RHB Bank Records RM1.7 Billion Net Profit for Financial Year 2016

OCBC Group Reports Full Year 2007 Net Profit of S$2,071 million. Core Net profit rose 30% to S$1,878 million for the year

RHB Capital Berhad s First Half 2014 Net Profit at RM1.0 billion, up 31.2% year-on-year

MALAYAN BANKING HOLD. Dividend boost in final quarter Company report. (Maintained) Rationale for report: Company Result BANKING

Investor Presentation UBS APAC Financials Conference 2018 Hong Kong May 2018

Record full-year and quarterly earnings DBS Group Holdings 4Q 2017 financial results February 8, 2018

Axiata Registers Excellent Growth in All Key Metrics; Profit Before Tax at RM2 Billion Mark Axiata on Track to Meet Headline KPIs

Press Releases. RHB Capital Berhad ś First Half 2014 Net Profit at RM1.0 billion, up 31.2% year-on-year

RHB Bank s Net Profit Grows 9.4% to RM1.0 billion for First Half 2017

Another record quarter DBS Group Holdings 1Q 2018 financial results April 30, 2018

2009 Final Results. Presentation. 19 February 2010

RHB Bank Posts 16% Growth in Net Profit at RM1.16 billion for First Half of 2018

United Overseas Bank Investor Roadshow November 2006

Third Quarter Financial Statements And Dividend Announcement For The Financial Period Ended 31 March 2018

Earnings at yet another record as franchise operates at higher plane April 27, 2012

HSBC Holdings plc Interim Results 2012 Presentation to Investors and Analysts

RHB Capital Berhad Records RM1.0 billion Net Profit for first half 2015

Investor Presentation CLSA Investors Forum Hong Kong September 2017

2018 Interim Results Mobile access QR code for 2018 Interim Results Announcement

CIMB Group Holdings Bhd

April Q 2018 Results Update

CIMB BANK BERHAD (13491-P) CONDENSED INTERIM FINANCIAL STATEMENTS UNAUDITED STATEMENTS OF FINANCIAL POSITION AS AT 30 JUNE 2015

The DBS Group Holdings Ltd ( DBSH or the Company ) Board of Directors report unaudited financial results for the second quarter ended June 30, 2005.

RBWM Investor Presentation Investor Update 2015

SIAM COMMERCIAL BANK PCL.

MCB Bank Limited Investors Briefing December 31, Presented by: Hammad Khalid Head Investor Relations, Financial Reporting & Taxation

CIMB Group Holdings Bhd

AMMB Holdings Berhad. Maintain NEUTRAL Revised Target Price (TP): RM5.55 (from RM4.55)

Maybank FY12 net profit up 17.6% to record RM5.74 billion Declares Final Net Dividend of 28.5 sen per share for a full year dividend of 52.

The Board of Directors of United Overseas Bank Limited wishes to make the following announcement:

The Board of Directors of United Overseas Bank Limited wishes to make the following announcement:

MALAYAN BANKING BERHAD Capturing growth opportunities

The Board of Directors of DBS Group Holdings Ltd ( DBSH or the Company ) reports the following:

The Board of Directors of United Overseas Bank Limited wishes to make the following announcement:

The Board of Directors of United Overseas Bank Limited wishes to make the following announcement:

Transcription:

CIMB Group Analyst Presentation 1Q17 Results Tengku Dato Sri Zafrul Aziz 24 May 2017

Agenda 1. Key Highlights 2. CIMB Group 1Q17 Financials 3. PBT by Segment 3.1 Regional Consumer Banking 3.2 Regional Commercial Banking 3.3 Regional Wholesale Banking 3.4 Group Asset Management & Investments 3.5 Group Funding 3.6 CIMB Islamic 4. T18 Updates 5. Final Remarks 2

CIMB Group : 1Q17 Results 1. Key Highlights

Key Financial Highlights Operating Income Overhead Expenses Loan Impairment (RM mil) (RM mil) (RM mil) +17.1% Y-o-Y +1.1% Q-o-Q +7.4% Y-o-Y +3.0% Q-o-Q -8.8% Y-o-Y -43.6% Q-o-Q Net Profit Gross Loans * Deposits (RM mil) (RM mil) (RM mil) +45.0% Y-o-Y +38.2% Q-o-Q +12.2% Y-o-Y +0.3% Q-o-Q +10.8% Y-o-Y +4.6% Q-o-Q Notes: * Excluding bad bank 4

Key Ratios ROE NIM CI +240bps Y-o-Y +260bps Q-o-Q +10bps Y-o-Y +3bps Q-o-Q -480bps Y-o-Y +90bps Q-o-Q LD Loan Loss Charge CET 1 +110bps Y-o-Y -12bps Y-o-Y +90bps Y-o-Y -390bps Q-o-Q -41bps Q-o-Q +20bps Q-o-Q 5

PBT By Segments 1Q17 1Q16 1Q17 PBT Growth by Key Divisions Consumer Banking Commercial Banking Wholesale Banking Group Asset Management & Investments Group Funding PPOP Y-o-Y PBT Y-o-Y +20.4% +13.1% +23.3% +17.2% +>1000% +0.5% -7.8% +117.0% -53.8% +>1000% PBT Q-o-Q -1.2% 494.4% +30.5% +63.6% +46.5% 6

PBT By Country 1Q17* 1Q16* 1Q17* PBT Y-o-Y Growth by Key Countries PPOP Y-o-Y PBT Y-o-Y PBT Q-o-Q +44.6% +15.9% +13.3% +49.3% +37.0% +135.5% +15.9% +121.0% +0.2% -15.1% +177.9% +226.2% Notes: * Excluding HQ costs, mainly comprising of funding costs 7

CIMB Group : 1Q17 Results 2. CIMB Group 1Q17 Financials

Quarterly Earnings Trend *RM mil Notes: FY15: 1Q15 Excluding IB restructuring cost (RM202 mil) 2Q15 Excluding MY MSS cost (RM316 mil) and tax on MY MSS (RM79 mil) 3Q15 Excluding tax and MI on ID MSS (RM36 mil) and ID MSS cost (RM134 mil) 4Q15: ID MSS cost (RM32mil) and tax on ID MSS (RM8 mil) 9

Earnings Summary (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Net interest income 3,046 2,731 11.5% 3,016 1.0% Non interest income 1,315 994 32.3% 1,297 1.4% Operating income 4,361 3,725 17.1% 4,313 1.1% Overhead expenses (2,296) (2,137) 7.4% (2,230) 3.0% PPOP 2,065 1,588 30.0% 2,083 (0.9%) Loan impairment (424) (465) (8.8%) (752) (43.6%) Other provisions (31) (50) (38.0%) (135) (77.0%) Share of JV / Associates 4 50 (92.0%) 16 (75.0%) PBT 1,614 1,123 43.7% 1,212 33.2% Net profit 1,180 814 45.0% 854 38.2% EPS (sen) 13.3 9.5 40.0% 9.7 37.1% ROE (Annualised) 10.3% 7.9% 240bps 7.7% 260bps 10

Key Ratios (%) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q ROE ~ 10.3 7.9 7.7 NIM ~** 2.72 2.62 2.69 Non-interest income / total income 30.2 26.7 30.1 Cost to income 52.6 57.4 51.7 Allowance coverage # 79.6 84.8 79.8 Loan loss charge ~ 0.52 0.64 0.93 Gross impaired loans ratio 3.2 3.0 3.3 Net impaired loans ratio (Net of IA and PA) 0.7 0.5 0.7 Average shareholders funds (RM mil) 46,031 40,999 44,558 ROA ~ 0.95 0.70 0.72 Book value per share (RM) 5.27 4.80 5.11 Loan to Deposit (LDR) 91.7 90.6 95.6 CASA ratio 36.0 35.4 35.6 Notes: ~ Annualised ** Daily Average # Including regulatory reserve, allowance coverage was 93.2% as at end-mar 2017 11

Operating Expenses (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Personnel 1,277 1,155 10.6% 1,238 3.2% Establishment 580 558 3.9% 536 8.2% Marketing 66 83 (20.5%) 73 (9.6%) Admin & General 373 341 9.4% 383 (2.6%) Total 2,296 2,137 7.4% 2,230 3.0% Cost to income 52.6% 57.4% (480bps) 51.7% 90bps 12

Gross Loans Growth Divisions / Products (RM bil) 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Loans by Country as at 31 Mar 17 # Consumer Banking (50.8%) 163.5 147.7 10.7% 161.1 1.5% Mortgages 82.6 72.5 13.9% 80.2 3.0% Term Loans 36.2 33.2 9.0% 36.3 (0.3%) Auto 19.6 19.9 (1.5%) 19.7 (0.5%) Credit Cards 9.5 8.6 10.5% 9.8 (3.1%) Personal Financing 4.8 4.4 9.1% 4.8 - Enterprise 8.1 6.9 17.4% 7.8 3.8% Others 2.7 2.2 22.7% 2.5 8.0% Loans* + Y-o-Y Growth Commercial Banking (13.1%) 42.2 37.8 11.6% 41.7 1.2% Wholesale Banking (36.1%) 115.9 101.2 14.5% 117.7 (1.5%) Gross Loans excl bad bank* 321.6 286.7 12.2% 320.5 0.3% Bad Bank 2.9 2.7 7.4% 3.2 (9.4%) Total Gross Loans 324.5 289.4 12.1% 323.7 0.2% Notes: * Excluding FX fluctuations, total gross loans grew 6.8% Y-o-Y and 0.04% Q-o-Q + Gross loans exclude bad bank # Based on geographical location of counterparty, excluding bad bank ^ In local currency ~ Excluding FX fluctuations ** Including Labuan, London, Cambodia, Hong Kong & Shanghai Malaysia 11.8% Indonesia ^ (0.3%) Thailand ^ (0.4%) Singapore ^ 1.6% Others** (6.9%) Group ~ 6.8% 13

Deposits Growth Divisions / Products (RM bil) 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Deposits by Country as at 31 Mar 17 Consumer Banking (43.7%) 154.9 134.0 15.6% 151.0 2.6% Commercial Banking (13.0%) 45.9 41.7 10.1% 45.4 1.1% Wholesale Banking # (43.3%) 153.2 143.9 6.5% 142.1 7.8% Total * 354.0 319.6 10.8% 338.5 4.6% Deposits Y-o-Y Growth Malaysia 13.1% Indonesia ^ 1.9% Thailand ^ 15.3% Singapore ^ (2.5%) Others** (35.6%) Group ~ 6.3% Notes: * Excluding FX fluctuations, total group deposits +6.3% Y-o-Y and +4.3% Q-o-Q ^ In local currency ~ Excluding FX fluctuations # Including deposits with options classified as derivatives in MY & SG ** Including Labuan, London, Cambodia, Hong Kong & Shanghai 14

CASA Growth Country (RM bil) 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q CASA by Country as at 31 Mar 17 Malaysia 65.9 61.2 7.7% 63.1 4.4% Indonesia ** 32.6 26.5 23.0% 30.7 6.2% Thailand 10.4 9.2 13.0% 10.6 (1.9%) Singapore 15.4 10.9 41.3% 14.1 9.2% Others + 3.0 5.5 (45.5%) 2.3 30.4% Total * 127.3 113.3 12.4% 120.8 5.4% CASA Y-o-Y Growth Malaysia 7.8% Indonesia ^ 7.1% Thailand ^ (1.4%) Singapore ^ 30.1% Group ~ 6.8% Notes: * Excluding FX fluctuations, total CASA grew 6.8% Y-o-Y and 5.1% Q-o-Q ** Adjusted for high cost saving deposits classified as Structured Deposits ^ In local currency ~ Excluding FX fluctuations + Including Labuan, London, Cambodia, Hong Kong & Shanghai 15

Capital Management : CIMB Group Capital Ratios Min Req. CET1 5.125% 10.6% 10.7% 10.9% 11.3% 11.5% Tier 1 6.625% 11.8% 12.2% 12.4% 12.9% 13.0% Total Capital 8.625% 15.4% 15.6% 15.8% 16.3% 16.4% Mar-16 ^ Jun-16# Sep-16 # Dec-16~ Mar-17~ Leverage Ratio (times) Gearing Ratio Double Leverage Ratio 16.6 15.6 15.6 15.1 15.3 23.9% 22.9% 22.8% 20.8% 23.2% 116.0% 115.3% 115.2% 113.0% 115.7% Mar-16^ Jun-16# Sep-16# Dec-16~ Mar-17~ Mar-16^ Jun-16 # Sep-16 # Dec-16~ Mar-17~ Mar-16^ Jun-16# Sep-16# Dec-16~ Mar-17~ Notes: ^ Post CIMBGH s FY15 Second Interim Dividend & the actual corresponding DRS (86.8% take-up rate); and reinvestment of cash dividend surplus into CIMB Bank # Post CIMBGH s FY16 First Interim Dividend of RM698 mil and actual corresponding DRS take-up rate of 85.7% ~ Dec 16 and Mar 17 post CIMBGH s FY16 Second Interim Dividend & the actual corresponding DRS (81.8% take-up rate); and projected reinvestment of cash dividend surplus into CIMB Bank 16

CIMB Group : 1Q17 Results 3. PBT by Segment

PBT by Segments PBT (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Consumer Banking (34.8%) 561 558 0.5% 568 (1.2%) Commercial Banking (8.8%) 142 154 (7.8%) (36) 494.4% Wholesale Banking (45.0%) 727 335 117.0% 557 30.5% Corporate Banking (29.6%) 479 179 167.6% 416 15.1% Treasury & Markets ~ (15.4%) 248 180 37.8% 130 90.8% Investment Banking + (0.0%) - (24) 100.0% 11 (100.0%) GAMI ** (2.2%) 36 78 (53.8%) 22 63.6% Group Funding # (9.2%) 148 (2) >1000% 101 46.5% PBT 1,614 1,123 43.7% 1,212 33.2% Notes: ~ Including treasury operations, markets and transaction banking + Including advisory, equities, capital markets, private banking and research ** Including asset management and strategic investments # Including capital investments in fixed income securities and investment in Group s proprietary capital 18

CIMB Group : 1Q17 Results 3.1 Regional Consumer Banking

Consumer Banking (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Net interest income 1,444 1,301 11.0% 1,436 0.6% Non interest income 483 440 9.8% 499 (3.2%) Operating income 1,927 1,741 10.7% 1,935 (0.4%) Overhead expenses (1,088) (1,044) 4.2% (1,073) 1.4% PPOP 839 697 20.4% 862 (2.7%) (Provisions) / Writeback (280) (140) 100.0% (294) (4.8%) Share of JV / Associates 2 1 100.0% - - PBT 561 558 0.5% 568 (1.2%) PBT by Country 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Malaysia (RM mil) 510 470 8.5% 401 27.2% Indonesia (IDR bil) (75) 158 (147.5%) 442 (117.0%) Thailand (THB mil) 411 162 153.7% 82 401.2% Singapore (SGD mil) 6 6-4 50.0% Others * (RM mil) 4 2 100.0% 3 33.3% PBT 561 558 0.5% 568 (1.2%) Note: * Including Labuan, London, Cambodia, Hong Kong & Shanghai 20

Consumer Banking : Gross Loans Country 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Malaysia (RM bil) 123.0 112.5 9.3% 121.1 1.6% Indonesia (IDR bil) 51,138 54,036 (5.4%) 52,130 (1.9%) Thailand (THB bil) 105.3 96.0 9.7% 102.9 2.3% Singapore (SGD mil) 2,907 2,780 4.6% 2,923 (0.5%) Others * (RM bil) 0.6 0.5 20.0% 0.6 - Total Consumer Loans (RM bil) 163.5 147.7 10.7% 161.1 1.5% 31 Mar 17 31 Mar 16 Notes: Loan base excludes bad bank * Including Labuan, London, Cambodia, Hong Kong & Shanghai 21

Consumer Banking : Deposits Country 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Malaysia (RM bil) 91.5 83.4 9.7% 89.3 2.5% Indonesia (IDR bil) 91,490 89,129 2.6% 93,677 (2.3%) Thailand (THB bil) 110.1 92.6 18.9% 105.6 4.3% Singapore (SGD mil) 5,974 4,936 21.0% 5,648 5.8% Others * (RM bil) 0.9 0.6 50.0% 0.9 - Total Consumer Deposits (RM bil) 154.9 134.0 15.6% 151.0 2.6% Products (RM bil) 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Current 28.4 25.2 12.7% 27.9 1.8% Savings 43.5 36.4 19.5% 41.3 5.3% Fixed and Structured Deposits 83.0 72.4 14.6% 81.8 1.5% Total 154.9 134.0 15.6% 151.0 2.6% Note: * Including Labuan, London, Cambodia, Hong Kong & Shanghai 22

CIMB Group : 1Q17 Results 3.2 Regional Commercial Banking

Commercial Banking (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Net interest income 448 428 4.7% 440 1.8% Non interest income 123 78 57.7% 97 26.8% Operating income 571 506 12.8% 537 6.3% Overhead expenses (303) (269) 12.6% (279) 8.6% PPOP 268 237 13.1% 258 3.9% (Provisions) / Writeback (126) (83) 51.8% (294) (57.1%) Share of JV / Associates - - - - - PBT 142 154 (7.8%) (36) 494.4% Country 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Malaysia (RM mil) 120 125 (4.0%) 147 (18.4%) Indonesia (IDR bil) 114 58 96.6% 59 93.2% Thailand (THB mil) (284) 1 (>1000%) (1,427) 80.1% Singapore (SGD mil) 4 2 100.0% (13) 130.8% Others * (RM mil) 6 5 20.0% 6 - PBT (RM mil) 142 154 (7.8%) (36) 494.4% Note: * Including Labuan, London, Cambodia, Hong Kong & Shanghai 24

Commercial Banking : Gross Loans Country 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Malaysia (RM bil) 16.7 14.3 16.8% 16.1 3.7% Indonesia (IDR bil) 34,791 32,272 7.8% 33,803 2.9% Thailand (THB bil) 38.9 48.8 (20.3%) 41.3 (5.8%) Singapore (SGD mil) 2,500 2,586 (3.3%) 2,588 (3.4%) Others * (RM bil) 0.9 0.8 12.5% 0.9 - Total Commercial Loans (RM bil) 42.2 37.8 11.6% 41.7 1.2% 31 Mar 17 31 Mar 16 Notes: Loan base excludes bad bank * Including Labuan, London, Cambodia, Hong Kong & Shanghai 25

Commercial Banking : Deposits Country 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Malaysia (RM bil) 19.4 17.6 10.2% 18.4 5.4% Indonesia (IDR bil) 36,553 34,349 6.4% 34,319 6.5% Thailand (THB bil) 11.9 18.2 (34.6%) 13.1 (9.2%) Singapore (SGD mil) 3,890 3,994 (2.6%) 4,323 (10.0%) Others * (RM bil) 0.5 0.3 66.7% 0.5 - Total Commercial Deposits (RM bil) 45.9 41.7 10.1% 45.4 1.1% Products (RM bil) 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Current 20.4 17.4 17.2% 18.8 8.5% Savings 1.1 1.0 10.0% 1.0 10.0% Fixed and Structured Deposits 24.4 23.3 4.7% 25.6 (4.7%) Total 45.9 41.7 10.1% 45.4 1.1% Note: * Including Labuan, London, Cambodia, Hong Kong & Shanghai 26

CIMB Group : 1Q17 Results 3.3 Regional Wholesale Banking

ASEAN Capital Markets Activities Industry ASEAN ECM Industry ASEAN DCM USD mil +368.2% Y-o-Y USD bil +28.6% Y-o-Y -17.4% Q-o-Q +5.9% Q-o-Q Industry ASEAN IPO Industry ASEAN M&A USD mil USD bil +588.6% Y-o-Y -92.2% Y-o-Y -7.2% Q-o-Q -75.2% Q-o-Q Sources: Bloomberg and Dealogic 28

Wholesale Banking (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Net interest income 908 844 7.6% 941 (3.5%) Non interest income 576 434 32.7% 519 11.0% Total Income 1,484 1,278 16.1% 1,460 1.6% Overhead expenses (712) (652) 9.2% (708) 0.6% PPOP 772 626 23.3% 752 2.7% (Provisions) / Writeback (45) (291) (84.5%) (195) (76.9%) Share of JV / associates - - - - - PBT (BAU) 727 335 117.0% 557 30.5% (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Corporate Banking (65.9%) 479 179 167.6% 416 15.1% Treasury & Markets ~ (34.1%) 248 180 37.8% 130 90.8% Investment Banking + (0.0%) - (24) 100.0% 11 (100.0%) PBT 727 335 117.0% 557 30.5% Notes: ~ Including treasury operations, markets and transaction banking + Including advisory, equities, capital markets, private banking and research 29

Wholesale Banking : Corporate Banking (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Net interest income 659 580 13.6% 680 (3.1%) Non interest income 134 124 8.1% 224 (40.2%) Operating income 793 704 12.6% 904 (12.3%) Overhead expenses (269) (248) 8.5% (290) (7.2%) PPOP 524 456 14.9% 614 (14.7%) (Provisions) / Writeback (45) (277) (83.8%) (198) (77.3%) PBT 479 179 167.6% 416 15.1% Country 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Malaysia (RM mil) 226 193 17.1% 247 (8.5%) Indonesia (IDR bil) 189 (458) 141.3% 46 310.9% Thailand (THB mil) 308 (60) 613.3% (109) 382.6% Singapore (SGD mil) 17 16 6.3% 28 (39.3%) Others * (RM mil) 99 88 12.5% 88 12.5% PBT (RM mil) 479 179 167.6% 416 15.1% Note: * Including Labuan, London, Cambodia and Hong Kong & Shanghai 30

Wholesale Banking : Gross Loans Country 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Malaysia (RM bil) 37.9 32.3 17.3% 36.7 3.3% Indonesia (IDR bil) 90,053 84,713 6.3% 94,231 (4.4%) Thailand (THB bil) 52.1 52.3 (0.4%) 55.7 (6.5%) Singapore (SGD mil) 5,514 5,552 (0.7%) 5,784 (4.7%) Others * (RM bil) 17.8 17.8-19.1 (6.8%) Total Corporate Loans (RM bil) 111.0 98.5 12.7% 114.0 (2.6%) Other Wholesale Loans (RM bil) 4.9 2.7 81.5% 3.7 32.4% Total Wholesale Loans (RM bil) 115.9 101.2 14.5% 117.7 (1.5%) Corporate Loans as at 31 Mar 17 Corporate Loans as at 31 Mar 16 Notes: Loan base excludes bad bank * Including Labuan, London, Cambodia, Hong Kong & Shanghai 31

Wholesale Banking : Deposits Country 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Malaysia (RM bil) 66.0 55.4 19.1% 57.7 14.4% Indonesia (IDR bil) 48,051 49,261 (2.5%) 52,575 (8.6%) Thailand (THB bil) 59.6 46.7 27.6% 65.0 (8.3%) Singapore (SGD mil) 1,414 2,891 (51.1%) 1,499 (5.7%) Others * (RM bil) 11.6 14.6 (20.5%) 10.9 6.4% Total Corporate Deposits (RM bil) 99.4 93.5 6.3% 93.0 6.9% Other Wholesale Deposits (RM bil) 53.8 50.4 6.7% 49.1 9.6% Total Wholesale Deposits (RM bil) 153.2 143.9 6.5% 142.1 7.8% Wholesale Deposits (RM bil) 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Current 25.7 22.1 16.3% 24.1 6.6% Savings 3.0 3.2 (6.3%) 4.1 (26.8%) Fixed and Structured Deposits 70.7 68.2 3.7% 64.8 9.1% Total Corporate Deposits (RM bil) 99.4 93.5 6.3% 93.0 6.9% Other Wholesale Deposits (RM bil) 53.8 50.4 6.7% 49.1 9.6% Total Wholesale Deposits (RM bil) 153.2 143.9 6.5% 142.1 7.8% Note: * Including Labuan, London, Cambodia and Hong Kong & Shanghai 32

Wholesale Banking : Treasury & Markets (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Net interest income 191 219 (12.8%) 194 (1.5%) Non interest income 253 110 130.0% 90 181.1% Operating income 444 329 35.0% 284 56.3% Overhead expenses (196) (146) 34.2% (158) 24.1% PPOP 248 183 35.5% 126 96.8% (Provisions) / Writeback - (3) (100.0%) 4 (100.0%) PBT 248 180 37.8% 130 90.8% Country 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Malaysia (RM mil) 71 28 153.6% 28 153.6% Indonesia (IDR bil) 174 177 (1.7%) 106 64.2% Thailand (THB mil) 98 340 (71.2%) (51) 292.2% Singapore (SGD mil) 12 4 200.0% 1 >1000.0% Others * (RM mil) 71 44 61.4% 68 4.4% PBT (RM mil) 248 180 37.8% 130 90.8% Note: * Including Labuan, London, Cambodia and Hong Kong & Shanghai 33

Wholesale Banking : Investment Banking (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Net interest income 58 45 28.9% 67 (13.4%) Non interest income 189 200 (5.5%) 205 (7.8%) Operating income 247 245 0.8% 272 (9.2%) Overhead expenses (247) (258) (4.3%) (260) (5.0%) PPOP - (13) 100.0% 12 (100.0%) (Provisions) / Writeback - (11) (100.0%) (1) (100.0%) Share of JV/Associates - - - - - PBT - (24) 100.0% 11 (100.0%) Country 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Malaysia (RM mil) 9 28 (67.9%) 62 (85.5%) Indonesia (IDR bil) 24 29 (17.2%) 27 (11.1%) Thailand (THB mil) 55 17 223.5% 33 66.7% Singapore (SGD mil) (3) (5) 40.0% (12) 75.0% Others * (RM mil) (15) (49) 69.4% (28) 46.4% PBT (RM mil) - (24) 100.0% 11 (100.0%) Note: * Including Labuan, London, Cambodia and Hong Kong & Shanghai 34

IB Market Share and Ranking (1) Market Share 1Q17 Rank Market Share 1Q16 Rank Cash Equities 9.5% 3 9.7% 3 IPO 28.5% 1 49.8% 1 ECM 32.4% 1 48.3% 1 EQL Products - - - - M&A 13.8% 1 8.3% 5 Syndication ^ 3.5% 12 12.4% 3 DCM Domestic Sukuk 21.5% 26.6% Market Share 1Q17 3 2 Rank 16.7% 8.2% Market Share 1Q16 2 4 Rank Cash Equities 5.6% 3 6.8% 2 IPO 22.3% 2 - - ECM 21.9% 2 - - EQL Products - - - - M&A - - - - Syndication ^ - - - - DCM 10.0% 5 6.0% 7 Market Share 1Q17 Rank Market Share 1Q16 Rank Cash Equities 4.2% 4 4.6% 3 IPO 23.0% 2 - - ECM 16.0% 3 - - EQL Products - - - - M&A 5.1% 2 - - Syndication ^ 1.6% 11 2.1% 10 DCM 20.9% 1 11.9% 3 Market Share 1Q17 Rank Market Share 1Q16 Rank Cash Equities 7.0% 4 8.9% 1 IPO - - 57.2% 1 ECM - - 13.5% 3 EQL Products - - - - M&A - - 0.1% 25 Syndication ^ 1.5% 21 0.4% 35 DCM 0.9% 12 4.4% 7 Sources: Dealogic, Bloomberg, Local Stock Exchanges and internal data Note: ^ Mandated lead arranger 35

IB Market Share and Ranking (2) 1Q17 1Q16 1Q17 1Q16 Market Share Rank Market Share Rank ASEAN Market Share Rank Market Share Rank Cash Equities 0.3% 58 0.3% 58 IPO 0.5% 38 0.9% 18 ECM 0.1% 72 0.5% 33 EQL Products - - - - M&A 1.2% 9 - - Syndication ^ - - - - Cash Equities 6.1% 2 7.3% 2 IPO 19.7% 1 39.8% 1 ECM 13.9% 1 16.9% 2 EQL Products - - - - M&A 3.0% 9 0.8% 21 Syndication ^ 1.6% 20 3.0% 12 DCM 12.4% 1 8.0% 4 Global Market Share 1Q17 Rank Market Share 1Q16 Rank Asia (ex-japan) * Market Share 1Q17 Rank Market Share 1Q16 Rank Sukuk 9.2% 4 13.0% 1 IPO 7.1% 1 2.5% 13 ECM 2.1% 10 0.9% 27 EQL Products - - - - M&A 0.5% 42 0.3 46 Syndication ^ 0.3% 60 0.5% 44 DCM 1.2% 29 0.6% 40 Sources: Dealogic, Bloomberg, Local Stock Exchanges and internal data Notes: ^ Mandated lead arranger * Excluding A-Share 36

CIMB Group : 1Q17 Results 3.4 Group Asset Management & Investments

Group Asset Management & Investments PBT (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Public Markets 29 28 3.6% 33 (12.1%) Private Markets 7 50 (86.0%) (11) 163.6% Direct Investments & Others 4 45 (91.0%) 1 300.0% Private Equity Fund Management 3 1 200% 24 (87.5%) Passive Fund Investments - 4 (100.0%) (36) 100.0% PBT BAU 36 78 (53.8%) 22 63.6% Public Markets AUM RM mil +16.5% Y-o-Y Private Markets AUM/CV RM mil -31.5% Y-o-Y +4.1% Q-o-Q +<0.1% Q-o-Q 38

CIMB Group : 1Q17 Results 3.5 Group Funding

Group Funding (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Net interest income 239 147 62.6% 193 23.8% Non interest income 35 (61) 157.4% 55 (36.4%) Total Income 274 86 218.6% 248 10.5% Overhead expenses (122) (87) 40.2% (97) 25.8% PPOP 152 (1) >1000% 151 0.7% (Provisions) / Writeback (4) (1) 300.0% (50) (92.0%) Share of JV / associates - - - - - PBT (BAU) 148 (2) >1000% 101 46.5% 40

CIMB Group : 1Q17 Results 3.6 CIMB Islamic

Group Islamic: Earnings Summary (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Net financing income 359 316 13.6% 338 6.2% Non financing income 106 122 (13.1%) 88 20.5% Operating income 465 438 6.2% 426 9.2% Overhead expenses (166) (161) 3.1% (153) 8.5% PPOP 299 277 7.9% 273 9.5% (Provisions) / Writeback (14) - - (41) (65.9%) Share of JV / Associates 1 - - 1 - PBT 286 277 3.2% 233 22.7% (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Consumer Banking (36.4%) 104 100 4.0% 108 (3.7%) Commercial Banking (15.4%) 44 34 29.4% 6 633.3% Wholesale Banking (34.2%) 98 105 (6.7%) 99 (1.0%) GAMI ** (4.9%) 14 16 (12.5%) 12 16.7% Group Funding # (9.1%) 26 22 18.2% 8 225.0% PBT 286 277 3.2% 233 22.7% Notes: ** Including asset management and strategic investments # Including capital investments in fixed income securities and investment in Group s proprietary capital 42

Malaysia : CIMB Islamic Islamic Financing and Deposits RM bil Islamic Residential Mortgages RM mil +18.4% Y-o-Y +25.7% Y-o-Y +14.8% Y-o-Y +4.4% Q-o-Q +3.8% Q-o-Q +4.1% Q-o-Q Ranking of Total Islamic Assets as at 31 Dec 2016 1Q17 1Q16 Rank Company Total Assets RM mil Market Share Sukuk Market Share Rank Market Share Rank 1 Maybank Islamic 181,795 31% 2 CIMB Islamic 66,647 11% Malaysia 26.6% 2 8.2% 4 Global 9.2% 4 13.0% 1 3 Bank Islam 55,677 10% 4 PBB-I 49,664 9% 5 RHB Islam 48,117 8% 43

CIMB Group : 1Q17 Results 4. T18 Updates

T18 Progress Update A total of 18 programmes have been identified to propel the Group towards its T18 targets T18 Oversight Committee Project Management Office Focus Areas of the T18 Programmes Wholesale Banking Further profitability optimisation initiatives Commercial Banking Sustain momentum in Malaysia and accelerate transformation in Indonesia and Thailand Consumer Banking Accelerate digital and undertake selective further recalibration e.g. Thailand >400 projects ongoing across the 18 programmes Programme sponsors identified for each initiative Other Key Focus Areas Capital and RWA optimisation to continue Cost discipline emphasis to be sustained HR Sustain culture transformation and enhance overall performance management Customer experience and quality improvement focus Selective investments into Vietnam, Philippines and Fintech Implementation and tracking on-going for each initiative T18 OC and PMO diligently tracking to ensure momentum is sustained 45

T18 Financial Targets Scorecard T18 Financial Progress 2015 2016 2017 T18 Targets Highlights Cost-to- Income 58.1% 55.4% 55.4% 53.9% 57.4% 53.6% 53.2% 51.7% 52.6% 50% C/I ratio improving within expectations CET1 10.0% 9.7% 9.3% 10.4% 10.6% 10.7% 10.9% 11.3% 11.5% 11% Capital and RWA optimisation met T18 target ROE^ 8.2% 9.0% 9.1% 8.4% 7.9% 8.4% 9.5% 7.7% 10.3% 15% Improving ROE from better financial performance Income Contribution From Consumer & Commercial Note: *based on BAU numbers ^Annualised 57% 56% 57% 55% 60% 58% 55% 57% 57% 1Q15* 2Q15* 3Q15* 4Q15* 1Q16 2Q16 3Q16 4Q16 1Q17 60% On track to meet target 46

T18: 1Q17 Key highlights Wholesale Banking Improved profitability in 1Q17 due to higher income growth (+16.1% YoY) and lower provisions (-84.5% YoY) Ongoing account planning efforts to improve RWA utilisation and enhance client profitability Strong growth in Malaysia in 1Q17 loans grew 16.8% YoY and deposits by 10.2% Commercial Banking Consumer Banking Transaction Banking Continuous focus to improve deposits and CASA through analytics and targeted cash management solutions Asset quality in Indonesia and Thailand continues to be an area of focus given the challenging macro environment Digital Banking Development and implementation of new initiatives to strengthen our overall digital proposition, including partnerships with e-commerce and payment card players Branch Productivity Continuous productivity improvement through various sales campaigns, increased usage of alternate channels and process enhancements Thailand Retail 2.0 Executing plans to strengthen our retail proposition in Thailand via strategic partnerships, wealth platform and various digital initiatives Ongoing efforts to improve collaboration with Business Units, e.g. KPI alignment, teamwork and sales partnerships Strengthening our regional trade and cash management proposition by leveraging our ASEAN platform, such as mobile and card platforms, tailored packages and improved processes 47

T18: 1Q17 Key highlights Islamic Banking Capital and RWA Optimisation Enhancement of Islamic proposition and processes for Wholesale, Commercial and Consumer Banking, including new product launches Team and KPI alignment to strengthen accountability and ownership amongst Business Units Continuing RWA optimisation initiatives such as portfolio management and rebalancing, system and data enhancements and parameter and methodology recalibration Roll-out of RWA optimisation initiatives across the region through knowledge and best practices transfer HR initiatives Culture Roll-out of regional campaigns and communications to enhance awareness and engagement Continuous refinement of initiatives through feedback and progress tracking Strategic Manpower Planning Continue to strengthen policies and processes to institutionalise discipline in personnel cost and headcount budgeting Performance Management Implementing initiatives to improve KPI settings, tracking and rewards alignment Developing plans to pilot new performance management approach 48

T18: 1Q17 Key highlights Customer Experience Cost & Productivity Footprint & Expansion Implementing plans to build CX capability across the firm through training programmes for identified staff Performance monitoring indicators in place to measure outcomes and benefits of CX initiatives Ongoing efforts to continuously drive and inculcate the CX mindset across the firm 1Q17 cost to income ratio at 52.6% (FY2016: 53.9%, FY15: 55.6%, FY14: 59.1%) Continuous efforts to further identify and realise cost saving opportunities, including: Roll-out of revised Group Delegated Authority framework across the region Optimisation of premises and processes Strategic Procurement regional system implementation underway Vietnam CIMB Vietnam commenced operations on 9 Dec 2016 with the launch of Hanoi branch Ongoing efforts to operationalise Ho Chi Minh City branch Progressively building up local team as part of business expansion plans Implementation of consumer digital proposition underway Philippines Regulatory application process underway Partnership discussions and identification of key hires in progress 49

CIMB Group : 1Q17 Results 5. Final Remarks

Targets for 2017 1Q17 FY17 Target ROE 10.3% 9.5% # Dividend Payout Ratio - 40% - 60% Total Loans Growth * 12.2% (6.8%**) 7.0% Loan Loss Charge 0.52% 0.60% - 0.65% # CET 1 (CIMB Group) 11.5% >11.5% Cost to income 52.6% <53.0% Notes: * Excluding bad bank ** Excluding FX fluctuations # Annualised 51

Final Remarks A good start to the year, but cautiously optimistic on outlook for the rest of 2017 Continue to expect steady loan growth with some NIM compression, improving provisions and sustained cost discipline Malaysia remains steady, driven by Consumer Banking and benign asset quality Progressive improvement expected at CIMB Niaga with better loan provisions CIMB Thai to be profitable in 2017 following business recalibration Singapore should rebound from increased regional activity On track to meet FY17 targets 52

THANK YOU 53

CIMB Group : 1Q17 Results Appendices

PPOP by Segments PPOP (RM mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Consumer Banking (40.6%) 839 697 20.4% 862 (2.7%) Commercial Banking (13.0%) 268 237 13.1% 258 3.9% Wholesale Banking (37.4%) 772 626 23.3% 752 2.7% Corporate Banking (25.4%) 524 456 14.9% 614 (14.7%) Treasury & Markets ~ (12.0%) 248 183 35.5% 126 96.8% Investment Banking + (0.0%) - (13) 100.0% 12 (100.0%) GAMI ** (1.6%) 34 29 17.2% 60 (43.3%) Group Funding # (7.4%) 152 (1) >1000% 151 0.7% PPOP (Actual) 2,065 1,588 30.0% 2,083 (0.9%) Notes: ~ Including treasury operations, markets and transaction banking + Including advisory, equities, capital markets, private banking and research ** Including asset management and strategic investments # Including capital investments in fixed income securities and investment in Group s proprietary capital 55

Consumer Banking Key Highlights Y-o-Y Q-o-Q Y-o-Y Q-o-Q Consumer Gross Loans * 9.3% 1.6% Mortgages 12.0% 2.7% Term loans 8.1% 0.3% Auto 2.2% - Credit cards 3.8% (3.6%) Consumer Deposits 9.7% 2.5% CASA 7.1% 3.2% Fixed & structured deposits 11.8% 1.9% Consumer Gross Loans (5.4%) (1.9%) Mortgages 7.1% 3.5% Auto (31.9%) (11.3%) Credit cards 17.9% (2.9%) Consumer Deposits 2.6% (2.3%) CASA 6.3% 0.9% Fixed & structured deposits (1.0%) (5.6%) Y-o-Y Q-o-Q Y-o-Y Q-o-Q Consumer Gross Loans * 9.7% 2.3% Mortgages 6.9% 2.4% Auto Loans 16.1% 3.7% Personal / Others 13.0% (0.8%) Consumer Deposits 18.9% 4.3% CASA 24.6% 7.2% Fixed & structured deposits 14.7% 2.0% Consumer Gross Loans 4.6% (0.5%) Mortgages 4.4% 0.2% Term loans 6.5% (2.0%) Credit cards (13.0%) (7.2%) Consumer Deposits 21.0% 5.8% CASA 29.7% 6.9% Fixed & structured deposits 11.7% 4.4% Note: * Loan base excludes bad bank 56

Consolidated Balance Sheet Changes (RM mil) 31 Mar 17 31 Mar 16 Y-o-Y 31 Dec 16 Q-o-Q Cash & short term funds 39,406 38,635 2.0% 26,710 47.5% Securities purchased under resale agreements 7,328 9,330 (21.5%) 5,315 37.9% Deposits & placements with financial institutions 3,253 2,277 42.9% 2,308 40.9% Financial assets held for trading 28,274 22,305 26.8% 22,769 24.2% Money Market 20,875 15,751 32.5% 17,181 21.5% Corporate Bonds 5,520 5,187 6.4% 4,352 26.8% Equity 1,879 1,366 37.6% 1,236 52.0% Financial investments available for sale 31,255 30,517 2.4% 31,530 (0.9%) Financial investments held to maturity 31,560 27,195 16.1% 30,381 3.9% Loans, advances & financing 316,420 282,191 12.1% 315,373 0.3% Other assets 48,717 52,746 (7.6%) 51,381 (5.2%) Total assets 506,213 465,196 8.8% 485,767 4.2% Deposits from customers 351,618 316,842 11.0% 336,246 4.6% Placement from investment accounts 255 244 4.5% 254 0.4% Deposits & placements of banks and other FI 28,596 24,944 14.6% 28,736 (0.5%) Other borrowings 36,490 33,389 9.3% 30,651 19.0% Other liabilities 40,691 47,656 (14.6%) 42,801 (4.9%) Total liabilities 457,650 423,075 8.2% 438,688 4.3% Shareholders funds 46,755 40,946 14.2% 45,307 3.2% Total liabilities & equity 506,213 465,196 8.8% 485,767 4.2% 57

Asset Quality Ratios CIMB Group 83.8% 82.6% 79.2% 77.4% 74.2% 71.9% 82.7% 81.8% 84.2% 83.6% 77.9% 76.9% 76.6% 75.6% 84.7% 84.8% 84.4% 84.4% 83.5% 83.0% 80.6% 79.8% 79.6% 80.0% 79.3% 79.0% 3.1% 3.1% 3.3% 3.1% 3.2% 3.3% 3.4% 3.0% 3.0% 3.2% 3.2% 3.3% 3.2% 2.7% 2.7% 2.9% 2.8% 2.9% 0.5% 0.7% 0.9% 0.5% 0.5% 0.5% 0.6% 0.8% 0.5% 0.5% 3.1% 3.2% 0.8% 0.8% 0.7% 0.8% 2.9% 2.9% 3.0% 3.1% 3.2% 3.0% 0.5% 0.5% 0.5% 0.6% 0.7% 0.7% 0.5% 0.5% 0.5% 0.6% 0.7% 0.7% 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 Loan Loss Coverage Allowance Coverage (excl SEASAM) Allowance Coverage Gross NPL Ratio Gross Impaired Loans Ratio Gross Impaired Loans Ratio (excl SEASAM) Net NPL Ratio Net Impaired Loans Ratio (net of IA & PA) Net NPL Ratio (net of SP & GP) Net Impaired Loans Ratio (net of IA & PA) (excl SEASAM) 58

AFS MTM (Q-o-Q) Position Mar-16 Jun-16 Sep-16 Dec-16 Mar-17 59

CIMB Niaga : Earnings Summary (IDR bil) 1Q17 1Q16 Y-o-Y 4Q16 BAU^ Q-o-Q Net interest income 3,096 2,837 9.1% 3,207 (3.5%) Non interest income 716 716-583 22.8% Operating income 3,812 3,553 7.3% 3,790 0.6% Overhead expenses (1,873) (1,822) 2.8% (1,825) 2.6% PPOP 1,939 1,731 12.0% 1,965 (1.3%) Provisions (1,079) (1,341) (19.5%) (1,195) (9.7%) PBT 860 390 120.5% 770 11.7% Net profit 640 269 137.9% 576 11.1% EPS (IDR) 25.45 10.69 138.1% 22.92 11.0% PBT (RM mil) 286 114 150.9% 249 14.9% Net profit (RM mil) 213 78 173.1% 186 14.5% ROE (Annualised) 7.4% 3.6% 380bps 6.8% 60bps Note: As per CIMB Niaga FY16 analyst presentation ^ Excluding one-off fee income (IDR276 bil) 60

CIMB Niaga : Key Ratios (Consolidated, %) 1Q17 1Q16 Y-o-Y 4Q16 BAU ** Q-o-Q ROE ^ 7.4 3.6 6.8 NIM ^ 5.71 5.35 5.91 Cost to Income 49.1 51.3 48.1 Loan Loss Coverage # 117.6 116.1 117.7 Allowance Coverage 89.5 91.0 86.1 Loan Loss Charge ^ 2.3 2.9 2.6 Gross Impaired Loans Ratio 5.1 5.0 5.2 Gross NPL (BI Definition) # 3.9 3.9 3.9 Loan to Deposit (LDR) 98.5 97.7 98.4 CAR 18.5 18.0 18.0 CASA ratio 55.7 52.1 50.8 Notes: As per CIMB Niaga FY16 analyst presentation # Based on BI definition ^ Annualised and monthly average * MLDR = (Loans + HTM Bonds-Gov.Bonds-SBI) / (Total Deposits + Long Term Funding) ** Excluding one-off fee income (IDR 276 bil) 61

CIMB Thai : Earnings Summary Before GAAP Adjustments (THB mil) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q Net interest income 2,463 2,390 3.0% 2,528 (2.6%) Non interest income 667 924 (27.8%) 707 (5.6%) Operating income 3,130 3,315 (5.6%) 3,235 (3.2%) Overhead expenses (1,747) (1,755) (0.5%) (2,112) (17.3%) PPOP 1,383 1,559 (11.3%) 1,123 23.2% Provisions (1,230) (1,150) 7.0% (2,901) (57.6%) PBT 152 409 (62.7%) (1,778) 108.6% Net Profit 121 327 (63.0%) (1,428) 108.5% EPS (THB) 0.005 0.01 (63.0%) (0.06) 108.5% Net Profit (RM mil) ~ 16 36 (57.2%) (179) 108.7% PBT (RM mil) * 77 64 20.3% (151) 151.0% Net profit (RM mil) * 69 51 35.3% (103) 167.0% ROE (Annualised) 1.8% 4.7% (290bps) (20.4%) 2,220bps Notes: ~ Local GAAP * After GAAP and FRS 139 adjustments 62

CIMB Thai : Key Ratios (Consolidated, %) 1Q17 1Q16 Y-o-Y 4Q16 Q-o-Q ROE ^ 1.8 4.8 (20.4) NIM ^ 3.77 3.72 3.79 Cost to Income 55.8 53.0 65.3 Loan Loss Coverage ** 81.2 115.0 77.3 Loan Loss Charge ^ 2.5 2.3 5.6 Gross NPL ratio ** 5.3 3.0 6.1 Net NPL ratio ** 3.0 1.5 3.5 Loan to Deposit 110.3 126.8 111.9 Modified LDR *** 92.3 93.8 92.4 CAR * 16.2 14.9 15.6 CASA ratio # 44.7 52.2 46.1 Notes: * Bank Only ** Excluding STAMC *** (Loan + MM) / (Deposit + MM + BE + S/T debenture + structured debenture) ^ Annualised # Fixed deposit receipt call reclassified as savings from fixed deposits 63

1Q17 Notable Deals DCM Digi Telecommunications Sdn Bhd RM5.0 bil in nominal value Sukuk Murabahah Programmes Mah Sing Group Berhad RM1.0 bil Perpetual Securities Programme DCM DCM Frasers Centrepoint Trust Government of the Hong Kong Special Administrative SGD90 mil Senior Region Unsecured of the Fixed People s Rate Republic Notes due of 2020 China issued via FCT MTN Pte Ltd USD1.0 bil Trust Certificates due 2027 issued via Government Hong Kong of Sukuk the Hong 2017 Kong Ltd Special Administrative Region of the People s Republic of China USD1.0 bil Trust Certificates due 2027 issued via Hong Kong Sukuk 2017 Ltd Lembaga Pembiayaan Ekspor Indonesia IDR5.221 tril Senior Debt via 3rd Shelf Registration Programme Phase 4 of IDR24.0 tril PT Astra Sedaya Finance IDR2.5 tril Senior Debt via 3rd Shelf Registration Programme Phase 3 of IDR8.0 tril M&A Ekovest Berhad Disposal of 40% equity interest held in Konsortium Lebuhraya Utara-Timur (KL) Sdn Bhd to Employees Provident Fund Board for a total cash consideration of RM1.13bil (Largest infrastructure deal in Malaysia over the last 1 year) IPO Government Savings Bank THB36.0 bil Senior Secured Debentures Persta Resources Inc. HKD220 million IPO on the Hong Kong Stock Exchange 64

Corporate Responsibility (1) CIMB Foundation Community Education Donation Producing Biodiesel from Used Cooking Oil at Universiti Putra Malaysia Providing the community an alternative source of income by producing an innovative energy which is also environmentally friendly PIANIS Therapy Centre for Special Need Children Enhanced the facilities and conducted training to enable parents to perform therapy sessions with 300 special needs children Sponsored Cataract Operation for Underserved Communities at the General Hospital, Sri Aman Sarawak 200 patients have been sponsored Be$mart Financial Literacy Programme 410 students from 9 universities have benefitted from this programme Feeding the Needy at Jalan Tunku Abdul Rahman Distributed 1,180 meals to the needy Squash : Pontefract Junior Open 2017 and British Junior Open 2017 CIMB participants has won 1 silver, 2 bronze and a 3 rd place Squash : 18 th Asian Junior Team Championship 2017, Hong Kong Girls team won gold Note: * Including CIMB Islamic, CIMB Bank, Indonesia and Thailand only Regional CSR CIMB Niaga Empowered People with Disabilities as Telesales Trained and provided job opportunity in telesales to 48 visually impaired people Global CSR Awards for Excellence in Provision of Literacy & Education Award The impact of Training Programme for Kindergarten (TK) and Early Childhood Education for Teachers (PAUD) has won CIMB Niaga a bronze in Global CSR Awards education programme Blood Donation with Thai Red Cross Society 230 CIMB Thai staff and people participated ICT Programme & Library @ Bann Ton Pring School Enhancement of IT literacy and knowledge center Grants Disbursed as at Mar 2017 CIMB Foundation RM 496,000 Community Development Donation 8% 6% Education 85% Non-CIMB Foundation* RM 376,000 Others 6% Education 27% Community Development 16% Donation 51% 65

Corporate Responsibility (2) Biodiesel from Used Cooking Oil, Universiti Putra Malaysia PIANIS Therapy Centre for Special Need Children Cataract Operations at the General Hospital, Sri Aman Be$mart Financial Literacy Programme CIMB Niaga Empowered People with Disabilities as Telesales ICT Programme & Library at Bann Ton Pring School 66