Analyst Presentation 1Q18 Results

Similar documents
Analyst Presentation 1H18 Results

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

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

Analyst Presentation 1Q16 Results. 26 May 2016

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

Analyst Presentation 1H16 Results. 29 August 2016

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

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

Analysts Presentation

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

Analyst Presentation FY17 Results

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

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

Executive Summary. H Financial Results. Summary

RHB Capital Berhad Provisions likely to be higher moving forward

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

Investor Presentation FY2012 Financial Results

CIMB Group Holdings Bhd

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

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

ASEAN FOR YOU. Analysts Presentation 4Q11 RESULTS

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

2017 Full Year Results Presentation 14 February 2018

H1FY18 RESULTS ANALYST PRESENTATION. 26 February 2018

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

CIMB Group Holdings Bhd

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

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

Analyst Presentation FY14 Results. 27 February 2015

Second Quarter 2017 Results Presentation 27 July 2017

KINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES

Hong Leong Bank Berhad Surprised provisions but better to be prudent

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

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

Third Quarter 2017 Results Presentation 26 October 2017

2014 Full Year Results Presentation

Investor Presentation

CIMB Group announces RM4.54 billion Net Profit for FY13

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

Investor Presentation

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

Investor Presentation Macquarie ASEAN Conference Singapore August

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

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

First Quarter 2017 Results Presentation 09 May 2017

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

BANKING SECTOR. Rationale for report: Banking statistics for January 2017

CIMB Group Holdings Berhad TP: RM7.50 (+8.4%) Sluggishness All Around

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

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

CIMB Group CIMB MK Sector: Banking

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

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

Public Bank Group. Unaudited Q1 Group Results 31 March 2010

Humanising Financial Services. Invest Malaysia Shangri-La Hotel, Kuala Lumpur January

Group Audited Financial Results for the Year Ended 31 December 2008

Investor Presentation

H1FY2019 RESULTS INVESTOR PRESENTATION 22 NOVEMBER 2018

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

Financial Results Q1 FYE AEON Credit Service (M) Berhad

Humanising Financial Services Across Asia

AmBank Group Reports Net Profit of RM878.7 million for 9MFY18

Market Access. M&A Securities. Results Review 1Q15. Malayan Banking Bhd BUY (TP: RM10.70) Stabilizing Period. Results Review

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

First Half 2002 GROUP FINANCIAL RESULTS. For The Six Months Ended 30 June 2002

UOB Group Full Year 2010

Investor Presentation. FY 2013 Financial Results

Q2/1H FYE19 Results Update

Investor Presentation

Siam Commercial Bank PCL

2009 Final Results. Presentation. 19 February 2010

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

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

AmBank Group Reports Net Profit of RM1,132 million for FY18

Topline Driven Growth BUY. Last Traded: RM4.19

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

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

TOTAL EQUITY AND LIABILITIES 506,213, ,766,887 31,222,838 31,258,271

RHB Capital Berhad Net Profit Rises to RM2.04 billion

4Q18 and 2018 Financial Results. January 18, 2019

TISCO Financial Group Public Co., Ltd.

Earnings presentation Financial year 2011 results

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

INVESTOR PRESENTATION

TOTAL EQUITY AND LIABILITIES 500,926, ,766,887 31,358,494 31,258,271

UOB Group First Half / Second Quarter 2005 Results Briefing

Royal Bank of Canada Third Quarter Results August 22, 2018

Investor Presentation December 2017 Financial Results

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

Public Bank Group Unaudited Q3 Group Results

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

MCB Bank Limited FIRST QUARTER 2009

Tune Ins Holdings Berhad. Financial Results March 2015 Analyst Presentation May 2015

CIMB Group CIMB MK Sector: Banking

Key Performance Highlights (H1FY11 vs H1FY10)

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

MCB Bank Limited FULL YEAR AND FOURTH QUARTER th February 2009

Transcription:

CIMB Group Analyst Presentation 1Q18 Results 30 May 2018

Key Financial Highlights Net Profit (RM) ROE Gross Loan (RM) ^ *^ ~ 1,306mil +10.7% Y-o-Y 10.2% -10bps Y-o-Y 323.1bn +0.5% Y-o-Y Cost-to-Income Loan Loss Charge ^ * CET1 49.8% -280bps Y-o-Y 0.49% -3bps Y-o-Y 11.7% +20bps Y-o-Y Notes: ^ Including CSI gain of RM152mil in 1Q18 * Annualised ~ Excluding bad bank 2

Key Business/Operational Highlights Sustained Consumer PBT momentum (RM mil) Weaker Wholesale revenue in 1Q18 (RM mil) 1,484 61% 1,600 56% 1,236 66% 39% 44% 34% Loan Loss Charge * in the right direction Continued productivity improvement * * RM152 million gain on sale of 50% of CSI, 14bps uplift to CET1 70bps impact on CET1 from MFRS 9 Note: * Annualised 3

PBT By Segment Consumer Banking remains primary driver 1Q18 Group PBT RM1,743mil 8.0% Commercial Banking s recalibration progressing well Weaker capital markets in 1Q18 impacted Wholesale Banking GAMI performed well, with Group Funding higher from gain from sale of 50% of CSI Consumer Banking Commercial Banking Wholesale Banking GAMI Group Funding ^ Y-o-Y 51.2% 14.1% 32.6% 66.7% 50.7% Q-o-Q 30.1% 390.5% 32.1% 62.2% 34.3% Note: ^ Including CSI gain of RM152mil in 1Q18 4

PBT By Country Malaysia: Consumer the main driver Indonesia: Positive YoY growth excluding FX effects Thailand: Progressive growth in Consumer Singapore: Lower YoY due to FX effect and deconsolidation of CSI Malaysia Indonesia Thailand Singapore Y-o-Y 13.4% 6.5% 5.9% 10.9% Q-o-Q 7.4% 32.3% >1,000% 87.7% Note: Excluding HQ costs, which mainly comprise of funding costs 5

CIMB Group 1Q18 Financials CIMB Group 1Q18 Financials 6

Quarterly Earnings Trend ^ *RM mil * Note: ^ Including CSI gain of RM152mil in 1Q18 *Annualised 7

Operating Income RM mil Y-o-Y Q-o-Q Net interest income 2,938-3.5% -1.9% Non interest income 1,365 ^ +3.8% -10.3% Total 4,303-1.3% -4.7% Net Interest Margin* 1Q18 operating income impacted by slower capital markets and deconsolidation of CSI Softer NII from Commercial and Wholesale Banking NOII supported by RM152 million gain from CSI sale NIM improved QoQ from interest rate hike in Malaysia. Lower YoY from contraction in Indonesia Notes: ^ Including CSI gain of RM152mil in 1Q18 * Annualised 8

Operating Expenses RM mil Y-o-Y Q-o-Q Personnel 1,246-2.4% -6.7% Establishment 485-16.4% +1.3% Marketing 58-12.1% -35.6% Admin & General 352-5.6% -12.4% Cost management efforts continue to yield results Cost reduction from deconsolidation of CSI (c.rm150 million) per quarter CI ratio at 49.8% below target of <50% for FY2018 Total 2,141-6.8% -7.2% Cost-to-income Ratio ^ Note: ^ Including CSI gain of RM152mil in 1Q18 9

Loan Provisions RM mil -30.7% Q-o-Q -5.4% Y-o-Y Loans provisions aided by improvements in Consumer (-52.1% YoY) and Commercial Banking (-14.3% YoY) Wholesale Banking provisions higher YoY from writebacks in 1Q17 Allowance Coverage (%) ^ Gross impaired Loans Ratio (%) Allowance coverage improved to 105.3% post-mfrs9 Improvement in GIL and LLC Loan loss Charge (%) ~ Note: ^ Including regulatory reserve ~ Annualised 10

Gross Loans RM bil Y-o-Y Q-o-Q Loans-to-Deposit Ratio Consumer Banking 169.1 +3.2% +0.7% Commercial Banking 42.3 +1.0% -0.9% Wholesale Banking 111.7-3.6% +0.9% + Total 323.1 +0.5% +0.6% Loan Growth by Country (Y-o-Y) ^ ** +7.9% +4.0% Others -3.0% # 31 Mar-18 RM323.1bil ^ ^ ~ +1.8% +3.6% +5.3% Notes: + Excluding bad bank ~ Excluding FX fluctuations ^ In local currency # Based on geographical location of counterparty, excluding bad bank ** Including Labuan, London, Cambodia, Hong Kong & Shanghai 11

Deposits RM bil Y-o-Y Q-o-Q CASA Ratio Consumer Banking 166.1 +6.9% +0.6% Commercial Banking 42.0-8.3% -8.5% Wholesale Banking 155.3 +1.6% +6.4% Total 363.4 +2.7% +1.8% Deposits Growth by Country (Y-o-Y) ^ ** +8.9% -4.0% Others +5.5% 31 Mar-18 RM363.4bil ^ ^ ~ +8.8% +0.6% +7.0% Notes: ~ Excluding FX fluctuations ^ In local currency ** Including Labuan, London, Cambodia, Hong Kong & Shanghai 12

Financial Impact of MFRS 9 RM mil 31 Dec-17 1 Jan-18 Impact 31 Mar-18 Allowance for Impairment Losses/ ECL on Loans & Financing 7,748 9,945 9,479 Shareholders Funds 48,245 46,431 46,952 Regulatory Reserves 1,503 1,519 1,585 Retained Earnings 24,684 23,628 24,868 CET1 Allowance Coverage * * * 31 Dec-17 1 Jan-18 31 Mar-18 31 Dec-17 1 Jan-18 31 Mar-18 Note: * Including regulatory reserve 13

Capital and Liquidity Management Total Capital CET1 remains strong at 11.7% post-mfrs9 impact of c.70bps Liquidity Coverage Ratio CIMB Bank Global * ^ # ~ Sale of 50% of CSI provided 14bps CET1 uplift CET1 target remains at 12.0% for end-2018 LCR remains comfortably above 100% for all banking entities CIMB Islamic CIMB Niaga CIMB Thai Notes: ^ Post CIMBGH s FY16 2nd Interim Dividend & the actual corresponding DRS (81.8% take-up rate); and projected reinvestment of cash dividend surplus into CIMB Bank # Post CIMBGH s FY17 2nd Interim Dividend & projected corresponding DRS (80.0% take-up rate); and reinvestment of cash dividend surplus into CIMB Bank ~ Post CIMBGH s FY17 2nd Interim Dividend & actual corresponding DRS (81.1% take-up rate); and reinvestment of cash dividend surplus into CIMB Bank * CIMB Bank + CIMB Singapore + CIMB London + CIMB Hong Kong + CIMB Shanghai + CIMB Labuan Offshore + CIMB Labuan Ltd 14

PBT by Segments (RM mil) 1Q18 Y-o-Y Q-o-Q Consumer Banking (48.7%) 848 51.2% 30.1% Commercial Banking (7.0%) 122 (14.1%) 390.5% Wholesale Banking (28.1%) 490 (32.6%) (32.1%) Corporate Banking (19.1%) 333 (29.6%) (27.5%) Treasury & Markets ~ (7.0%) 123 (51.6%) (32.8%) Investment Banking + (2.0%) 34 >100% (57.5%) GAMI ** (3.4%) 60 66.7% 62.2% Group Funding # (12.8%) 223 ^ 50.7% 34.3% PBT 1,743 8.0% 13.6% Notes: ^ Including CSI gain of RM152mil in 1Q18 ~ 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 15

Consumer Banking (RM mil) 1Q18 Y-o-Y Q-o-Q Net interest income 1,494 3.5% 4.5% Non interest income 581 20.3% 8.4% Operating income 2,075 7.7% 5.6% Overhead expenses (1,094) 0.6% (2.4%) PPOP 981 16.9% 16.2% (Provisions) / Writeback (134) (52.1%) (30.9%) Gross Loans* RM169.1bil 3.2% Share of JV / Associates 1 (50.0%) (50.0%) PBT 848 51.2% 30.1% Revenue expansion driven by NOII (wealth management and bancassurance) in Malaysia Steady NII in line with loan growth Costs remain well under control Improved provisions from comparatively higher provisions in 1Q17 Deposits RM166.1bil 6.9% Note: * Loan base excludes bad bank 16

Commercial Banking (RM mil) 1Q18 Y-o-Y Q-o-Q ^ Net interest income 420 (6.3%) (5.0%) Non interest income 96 (22.0%) (5.9%) Operating income 516 (9.6%) (5.1%) Overhead expenses (286) (5.6%) 1.4% PPOP 230 (14.2%) (12.2%) Gross Loans* RM42.3bil 1.0% (Provisions) / Writeback (108) (14.3%) (64.5%) Share of JV / Associates - - - PBT 122 (14.1%) 390.5% Recalibration in Thailand and Indonesia progressing well Commercial loans growth driven by Malaysia and Singapore Opex remains under control Gradual improvement in provision levels Deposits RM42.0bil 8.3% Notes : * Loan base excludes bad bank ^ Including Labuan, London, Cambodia, Hong Kong & Shanghai 17

Wholesale Banking (RM mil) 1Q18 Y-o-Y Q-o-Q ^ Net interest income 818 (9.9%) (9.2%) Non interest income 418 (27.4%) (40.2%) Operating income 1,236 (16.7%) (22.8%) Overhead expenses (575) (19.2%) (22.7%) PPOP 661 (14.4%) (22.8%) (Provisions) / Writeback (173) 284.4% 29.1% Share of JV / associates 2 >100% >100% Gross Loans* RM111.7bil 3.6% PBT 490 (32.6%) (32.1%) Corporate Banking (68.0%) 333 (29.6%) (27.5%) Treasury & Markets~ (25.1%) 123 (51.6%) (32.8%) Investment Banking + (6.9%) 34 >100% (57.5%) PBT 490 (32.6%) (32.1%) Lower PBT from weaker capital markets and decline in corporate loans in 1Q18 Deposits RM155.3bil 1.6% Deconsolidation of CSI from Investment Banking Higher provisions due to writebacks in 1Q17 Notes: * Loan base excludes bad bank ^ Including Labuan, London, Cambodia, Hong Kong & Shanghai ~ Including treasury operations, markets and transaction banking + Including advisory, equities, capital markets, private banking and research 18

Group Asset Management & Investments (RM mil) 1Q18 Y-o-Y Q-o-Q Public Markets 42 44.8% - Public Markets AUM (RM mil) +8.0% Q-o-Q +13.8% Y-o-Y Private Markets 18 157.1% 460.0% Direct Investments & Others 18 350.0% 357.1% Private Equity Fund Management - (100%) (100%) Passive Fund Investments - - (100%) PBT 60 66.7% 62.2% Improved performances at both public and private markets Robust growth in public markets AUM +13.8% to almost RM80 billion Private markets benefited from some recoveries on past investments Completed shareholding realignment at CIMB-Principal on 25 May 2018. Expect recognition of c.rm920 million gain and about 15bps CET1 uplift in 2Q18 19

CIMB Islamic XXX (RM mil) 1Q18 Y-o-Y Q-o-Q Net financing income 434 20.9% 6.1% Islamic Financing ^ RM bil +10.2% Q-o-Q +28.9% Y-o-Y Non financing income 110 3.8% (40.5%) Operating income 544 17.0% (8.4%) Overhead expenses (187) 12.7% 3.9% PPOP 357 19.4% (13.8%) (Provisions) / Writeback (94) 571.4% 40.3% Share of JV / Associates 1 - - PBT 264 (7.7%) (24.1%) Lower Islamic PBT mainly from higher provisions in 1Q18 as well as write backs in 1Q17 Islamic Financing growth driven by ASB financing in 1Q18 Islamic Deposits ^ RM bil +8.6% Q-o-Q +28.6% Y-o-Y CIMB Islamic remains at #2 in Malaysia by total Islamic assets. Continued market share gains Note : Numbers based on CIMB Islamic Bank Berhad 20

Other Updates CIMB Group 1Q18 Financials 21

T18 Financial Targets Scorecard T18 Financial Progress T18 Targets Highlights Cost-to- Income On track to meet target CET1 On track to meet target ROE ^ # On track to meet target Income Contribution From Consumer & Commercial On track to meet target 2015 * 2016 2017 1Q18 Notes: * Based on BAU numbers ^ Annualised # Including CSI gain of RM152mil 22

Corporate Responsibility Grants Disbursed as at Mar 2018 CIMB Foundation RM 1,463,150 Non-CIMB Foundation* RM 985,431 Launch of CIMB Gymnastic Development Programme Knowledge Centre Programme at Bann Nong Kaem, Thailand Rock Melon Agricultural Programme in Pahang Note: * Including CIMB Islamic, CIMB Bank, Indonesia, Thailand and others 23

Final Remarks CIMB Group 1Q18 Financials 24

Final Remarks On track to meet 2018 targets Loan growth expected to improve NII outlook remains steady; NOII depends on capital markets Focus on cost discipline, asset quality and capital management Beyond 2018 strategic planning in progress 1Q18 # ^ # FY18 Target ROE 10.2% 10.5% Dividend Payout Ratio Total Loans Growth * Loan Loss Charge - 40% - 60% 0.5% (5.3%**) 6.0% 0.49% 0.55% - 0.60% CET1 (CIMB Group) 11.7% 12.0% ^ Cost to income 49.8% 50.0% Notes: ^ Including CSI gain of RM152mil in 1Q18 * Excluding bad bank ** Excluding FX fluctuations # Annualised 25

Appendices CIMB Group 1Q18 Financials 26

Earnings Summary (RM mil) 1Q18 1Q17 Y-o-Y 4Q17 Q-o-Q Net interest income 2,938 3,046 (3.5%) 2,994 (1.9%) Non interest income 1,365 ^ 1,315 3.8% 1,521 (10.3%) Operating income 4,303 4,361 (1.3%) 4,515 (4.7%) Overhead expenses (2,141) (2,296) (6.8%) (2,307) (7.2%) PPOP 2,162 2,065 4.7% 2,208 (2.1%) Loan impairment (401) (424) (5.4%) (579) (30.7%) Other provisions (24) (31) (22.6%) (98) (75.5%) Share of JV / Associates 6 4 50.0% 4 50.0% PBT 1,743 1,614 8.0% 1,535 13.6% Net profit 1,306 1,180 10.7% 1,060 23.2% EPS (sen) 14.2 13.3 6.8% 11.6 22.4% ROE (Annualised) 10.2% 10.3% (10bps) 8.8% 140bps Note: ^ Including CSI gain of RM152mil in 1Q18 27

Key Ratios (%) 1Q18 1Q17 Y-o-Y 4Q17 Q-o-Q ROE ~ 10.2 ^ 10.3 8.8 NIM ~** 2.57 2.72 2.53 Non-interest income / total income 31.7 ^ 30.2 33.7 Cost to income 49.8 ^ 52.6 51.1 Allowance coverage (including regulatory reserve) 105.3 93.2 84.1 Allowance coverage (excluding regulatory reserve) 90.2 79.6 70.5 Loan loss charge ~ 0.49 0.52 0.71 Gross impaired loans ratio 3.2 3.2 3.4 Net impaired loans ratio (Net of IA and PA) 0.3 0.7 1.0 Average shareholders funds (RM mil) 46,687 46,031 48,145 ROA ~ 1.03 ^ 0.95 0.85 Book value per share (RM) 5.09 5.27 5.23 Loan to Deposit (LDR) 89.7 91.7 90.8 CASA ratio 35.1 36.0 35.0 Notes: ^ Including CSI gain of RM152mil in 1Q18 ~ Annualised ** Daily Average 28

PBT by Segment and Country Consumer Banking 1Q18 1Q17 Y-o-Y 4Q17 Q-o-Q Malaysia (RM mil) 618 510 21.2% 478 29.3% Indonesia (IDR bil) 349 (75) 565.3% 297 17.5% Thailand (THB mil) 796 411 93.7% 428 86.0% Singapore (SGD mil) 8 6 33.3% 7 14.3% Others * (RM mil) 5 4 25.0% 5 - PBT (RM mil) 848 561 51.2% 652 30.1% Commercial Banking 1Q18 1Q17 Y-o-Y 4Q17 Q-o-Q Malaysia (RM mil) 178 120 48.3% 124 43.5% Indonesia (IDR bil) (111) 114 (197.4%) (61) (82.0%) Thailand (THB mil) (354) (284) (24.6%) (973) 63.6% Singapore (SGD mil) 5 4 25.0% (10) 150.0% Others * (RM mil) 5 6 (16.7%) 8 (37.5%) PBT (RM mil) 122 142 (14.1%) (42) 390.5% Wholesale Banking 1Q18 1Q17 Y-o-Y 4Q17 Q-o-Q Malaysia (RM mil) 237 309 (23.3%) 352 (32.7%) Indonesia (IDR bil) 334 387 (13.7%) 638 (47.6%) Thailand (THB mil) 196 461 (57.5%) 286 (31.5%) Singapore (SGD mil) 18 26 (30.8%) 7 157.1% Others * (RM mil) 73 152 (52.0%) 109 (33.0%) PBT (RM mil) 490 727 (32.6%) 722 (32.1%) Note: * Including Labuan, London, Cambodia, Hong Kong & Shanghai 29

Consumer Banking Key Highlights Malaysia Y-o-Y Q-o-Q Indonesia Y-o-Y Q-o-Q Consumer Gross Loans * 7.6% 1.8% Mortgages 10.7% 2.3% Term loans 3.9% 1.9% Auto 3.6% 0.7% Credit cards 5.6% (3.4%) Consumer Deposits 14.8% 2.0% CASA 6.4% 2.7% Fixed & structured deposits 21.0% 1.6% Consumer Gross Loans* (6.0%) (1.1%) Mortgages 9.9% 1.7% Auto (39.6%) (9.0%) Credit cards 0.7% (1.0%) Consumer Deposits 5.9% 1.2% CASA 8.8% 4.3% Fixed & structured deposits 2.7% (2.2%) Thailand Y-o-Y Q-o-Q Consumer Gross Loans* 6.8% 1.4% Mortgages 4.6% 1.7% Auto Loans 15.0% 2.1% Consumer Deposits (4.9%) 5.5% CASA (27.0%) (5.0%) Fixed & structured deposits 13.0% 12.1% Singapore Y-o-Y Q-o-Q Consumer Gross Loans (5.6%) (0.9%) Mortgages (7.7%) (1.6%) Term loans (13.1%) (0.6%) Credit cards (14.9%) (5.6%) Consumer Deposits 12.5% 0.7% CASA 10.3% 2.8% Fixed & structured deposits 15.2% (1.7%) Note: * Loan base excludes bad bank 30

Group Funding (RM mil) 1Q18 1Q17 Y-o-Y 4Q17 Q-o-Q Net interest income 198 239 (17.2%) 214 (7.5%) Non interest income 153 ^ 35 337.1% 29 427.6% Operating income 351 274 28.1% 243 44.4% Overhead expenses (107) (122) (12.3%) (81) 32.1% PPOP 244 152 60.5% 162 50.6% (Provisions) / Writeback (21) (4) 425.0% 4 (625.0%) Share of JV / associates - - - - - PBT 223 148 50.7% 166 34.3% Note: ^ Including CSI gain of RM152mil in 1Q18 31

CIMB Niaga : Earnings Summary (IDR bil) 1Q18 1Q17 Y-o-Y 4Q17 Q-o-Q Net interest income 3,033 3,096 (2.0%) 3,034 0.03% Non interest income 992 716 38.5% 1,034 (4.1%) Operating income 4,025 3,812 5.6% 4,068 (1.1%) Overhead expenses (1,955) (1,873) 4.4% (1,932) 1.2% PPOP 2,070 1,939 6.8% 2,136 (3.1%) Provisions (850) (1,079) (21.2%) (923) (7.9%) PBT 1,220 860 41.9% 1,213 0.6% Net Profit 877 640 37.0% 781 12.3% EPS (IDR) 34.98 25.45 37.4% 31.08 12.5% PBT (RM mil) 353 286 23.4% 376 (6.1%) Net profit (RM mil) 253 213 18.8% 241 5.0% ROE (Annualised) 9.4% 7.4% 200bps 8.5% 90bps Note: As per CIMB Niaga 1Q18 analyst presentation 32

CIMB Niaga : Key Ratios (Consolidated, %) 1Q18 1Q17 Y-o-Y 4Q17 Q-o-Q ROE ^ 9.4 7.4 8.5 NIM ^ 5.10 5.71 5.20 Cost to Income 48.6 49.1 47.5 Loan Loss Coverage # 105.5 117.6 107.2 Allowance Coverage 79.1 89.5 77.5 Loan Loss Charge ^ 1.8 2.3 2.0 Gross Impaired Loans Ratio 4.6 5.1 5.1 Gross NPL (BI Definition) # 3.5 3.9 3.8 ROA ^ 1.9 1.4 1.9 Loan to Deposit (LDR) 92.0 98.5 96.2 CAR 19.1 18.5 18.6 CASA ratio 55.0 55.7 52.6 Notes: # Based on BI definition ^ Annualised and monthly average 33

CIMB Thai : Earnings Summary Before GAAP Adjustments (THB mil) 1Q18 1Q17 Y-o-Y 4Q17 Q-o-Q Net interest income 2,596 2,463 5.4% 2,598 (0.1%) Non interest income 787 667 17.9% 718 9.6% Operating income 3,382 3,130 8.1% 3,316 2.0% Overhead expenses (1,933) (1,747) 10.6% (2,181) (11.4%) PPOP 1,449 1,383 4.8% 1,135 27.6% Provisions (1,175) (1,230) (4.5%) (1,342) (12.4%) PBT 274 152 79.6% (207) 232.3% Net Profit 169 121 39.3% (169) 199.6% EPS (THB) 0.01 0.005 14.0% (0.01) 192.9% Net Profit (RM mil) ~ 21 16 34.1% (21) 199.2% PBT (RM mil) * 85 77 10.4% (33) 357.6% Net profit (RM mil) * 66 69 (4.3%) (27) 344.4% ROE (Annualised) 2.1% 1.8% 30bps (2.0%) 410bps Notes: ~ Local GAAP * After GAAP and FRS 139 adjustments 34

CIMB Thai : Key Ratios (Consolidated, %) 1Q18 1Q17 Y-o-Y 4Q17 Q-o-Q ROE ^ 2.1 1.8 (2.0) NIM ^ 3.98 3.77 3.91 Cost to Income 57.2 55.8 65.8 Loan Loss Coverage ** 92.3 81.2 93.2 Loan Loss Charge ^ 2.3 2.5 2.5 Gross NPL ratio ** 5.2 5.3 4.8 Net NPL ratio ** 2.7 3.0 2.4 ROA 0.2 0.2 0.2 Loan to Deposit 120.3 110.3 119.0 Modified LDR *** 97.4 92.3 96.8 CAR * 16.0 16.2 16.6 CASA ratio # 31.1 44.7 34.7 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 35

IB Market Share and Ranking (1) 1Q18 1Q17 1Q18 1Q17 DCM Domestic Sukuk Market Share 29.0% 28.9% Rank 1 1 Market Share 21.6% 26.8% Rank M&A 6.6% 6 13.8% 1 Syndication ^ 0.2% 18 1.7% 18 IPO - - 28.5% 1 ECM - - 32.4% 1 Cash Equities ~ 10.3% 3 9.5% 3 3 2 Market Share Rank Market Share Rank DCM 7.2% 6 18.7% 1 M&A - - 5.1% 2 Syndication ^ 2.4% 11 1.9% 13 IPO - - 23.0% 2 ECM - - 16.0% 3 Cash Equities ~ 3.7% 5 4.2% 4 1Q18 1Q17 1Q18 1Q17 Market Share Rank Market Share Rank Market Share Rank Market Share Rank DCM 2.8% 9 10.6% 5 M&A - - - - Syndication ^ 48.2% 1 - - IPO - - 22.3% 2 DCM 2.1% 6 0.9% 12 M&A 0.1% 25 - - Syndication ^ 4.9% 9 1.2% 21 IPO - - - - ECM - - 21.9% 2 ECM - - - - Cash Equities ~ 5.7% 3 5.6% 3 Cash Equities ~ 8.2% 3 7.0% 4 Sources: Dealogic, Bloomberg, Local Stock Exchanges and internal data Note: ^ Mandated lead arranger ~ Via CGS-CIMB Joint Venture 36

IB Market Share and Ranking (2) 1Q18 1Q17 1Q18 1Q17 Market Share Rank Market Share Rank ASEAN Market Share Rank Market Share Rank M&A - - 1.2% 9 Syndication ^ - - - - IPO - - 0.5% 38 ECM 0.6% 21 0.1% 72 Cash Equities ~ 0.1% 87 0.3% 58 DCM 9.8% 2 12.5% 1 M&A 0.9% 20 3.0% 9 Syndication ^ 3.7% 11 1.3% 22 IPO - - 19.7% 1 ECM - - 13.9% 1 Cash Equities ~ 6.4% 2 6.1% 2 Global Market Share 1Q18 Rank Market Share 1Q17 Rank Asia (ex-japan) * Market Share 1Q18 Rank Market Share 1Q17 Rank Sukuk 14.5% 1 7.8% 4 DCM 1.1% 27 1.2% 31 M&A 0.2% 42 0.5% 42 Syndication ^ 1.0% 24 0.2% 67 IPO - - 7.1% 1 ECM 0.4% 41 2.1% 10 Sources: Dealogic, Bloomberg, Local Stock Exchanges and internal data Notes: ^ Mandated lead arranger * Excluding A-Share ~ Via CGS-CIMB Joint Venture 37