LKF Partners

CIMB GROUP HOLDINGS BERHAD (CIMB 1023)

SNAPSHOT

CIMB Group Holdings Bhd was formed from the merging of several banks over a period of time. Its genesis can be traced back to 1924 with the establishment of Bian Chiang Bank in Kuching by local businessman Wee Kheng Chiang, who was also the founder of UOB Bank. Bian Chiang Bank was renamed Bank of Commerce Berhad in 1979. Through a series of mergers and acquisitions, it transformed to become a universal bank under the banner of CIMB Group Holdings Berhad in 2009 with services spanning retail, wholesale, corporate and investment banking. The group operates the second largest bank in Malaysia in terms of loan book and customer deposit size. In terms of market capitalisation, it is neck-to-neck with Public Bank which has grown largely through organic growth in contrast to CIMB Group’s history of mergers and acquisitions. CIMB Group’s share price took a big hit during the pandemic years before clawing its way back to glory from 2024 to 2025.

YE 31-Dec 2020 2021 2022 2023 2024
Profit Before Tax (RM mil) 1,530 5,790 8,371 9,541 10,396
Net Profit After Tax (RM mil) 1,194 4,295 5,440 6,981 7,728
EPS (RM) 0.120 0.429 0.522 0.655 0.72
DPS (RM) 0.120 0.429 0.521 0.653 0.72
Net Loans (RM mil) 353,916 364,685 394,557 429,176 442,164
Customer Deposits (RM mil) 403,051 422,418 432,950 463,442 471,951
Shareholders Funds (RM mil) 55,925 58,863 62,491 68,327 69,244
Net Assets / Total Assets (%) 9.5% 9.6% 9.6% 9.5% 9.4%
NTA per share (RM) 5.19 5.30 4.84 5.33 5.46
No of Shares (millions) 9,923 10,222 10,665 10,665 10,729
Share Price – Close (RM) 4.30 5.45 5.80 5.85 8.20
Financial Ratios (%)
Return on Av Equity 2.1% 7.5% 9.0% 10.7% 11.2%
Cost to Income Ratio 51.6% 48.1% 47.1% 46.9% 46.7%
Loan to Deposit Ratio 90.6% 89.4% 94.0% 95.1% 95.8%
Impaired Loans 3.1% 3.4% 3.0% 2.6% 2.2%
Net Interest / Total Interest Income 58.1% 67.7% 62.4% 44.2% 42.7%
Interest Income / Av Net Loans 5.03% 4.50% 4.91% 6.10% 6.11%

SHARE TRADING SUMMARY CY2025

Share Price - High RM8.42
Share Price - Low RM6.21
Share Price - Close @ 31/12/25 RM8.25
Average Daily Volume 17,779,094 shares
Volume - High 107,968,000 shares
Volume - Low 3,520,600 shares
Total Annual Volume 4,338,099,009 shares
Annual Turnover
(% of Share Capital)
40.4%

TOP SHAREHOLDERS

As at 28 February 2025 Direct Indirect
Khazanah Nasional Berhad 21.54% -
Employees Provident Fund Board 16.85% -
Kumpulan Wang Persaraan (Diperbadankan) 5.66% -
Total 44.05%

KEY STRENGTHS

CIMB Group’s Wholesale Banking division boasts a loan book size of over RM120 billion comprising corporations, institutions, multinationals and government bodies. In 2024, wholesale banking generated RM3.8 billion or 37% of its Profit Before Tax. This makes it a market leader in this segment along with Maybank, both of whom boasts strong ownership ties to the government of Malaysia. Khazanah Nasional Berhad, the Employees Provident Fund and Kumpulan Wang Persaraan (KWAP) together hold around 45% of the group’s share capital.

CIMB Group Holdings Bhd was formed from the merging of several banks over a period of time. Its genesis can be traced back to 1924 with the establishment of Bian Chiang Bank in Kuching by local businessman Wee Kheng Chiang, who was also the founder of UOB Bank. Bian Chiang Bank was renamed Bank of Commerce Berhad in 1979.

In 1986 Bank of Commerce became the controlling shareholder of Pertanian Baring Sanwa Multinational Berhad (PBS), a company controlled by Bank Pertanian and managed by Baring Brothers, and which provided corporate finance and advisory to multinationals. PBS changed its name to Commerce International Merchant Bankers Berhad (CIMB), which listed on the Kuala Lumpur Stock Exchange in 2003. Note that this CIMB is not the same as the current CIMB Group Holdings Bhd that eventually took over the listing status of the group.

In 1991 Bank of Commerce acquired United Asian Bank (established in 1972 by a merger of the Malaysian operations of three Indian-owned banks) and grew its branch network substantially. The listed holding company was then renamed Commerce-Asset Holdings Berhad (Commerce-Asset).

Subsequently through a series of mergers and acquisitions, Commerce-Asset absorbed a number of prominent banks which included:

1. Ban Hin Lee Bank (BHLB), Penang’s first local bank established in 1935 by Yeap Chor Ee to facilitate trading and merchant activities. BHLB expanded into real estate financing and funds management and listed on the Kuala Lumpur Stock Exchange in 1991.

2. Southern Bank Berhad (SBB), which had acquired BHLB but was itself acquired by CIMB Group in 2006 under the stewardship of then CEO and major shareholder Tan Sri Tan Teong Hean. SBB had also acquired Perdana Finance Berhad and Cempaka Finance Berhad in 2000 as part of the Malaysia government’s bank consolidation initiatives.

3. Bank Bumiputra Malaysia Berhad, incorporated in 1965 to facilitate Bumiputra participation in the economy. It had merged with Bank of Commerce in 1999 to become Bumiputra-Commerce Bank Berhad.

How did all this happen?

In 2005, Commerce-Asset announced a decision to create a universal bank by combining its commercial and investment banks, resulting in the acquisition of Bumiputra-Commerce Bank Berhad by CIMB. As part of the exercise, Commerce-Asset was renamed Bumiputra-Commerce Holdings.

Through a strategic consolidation that culminated in a merger of Bumiputra-Commerce Bank, Commerce International Merchant Bankers (CIMB), and Southern Bank in 2006, a unified universal bank was formed under the CIMB brand. A major rebranding process was undertaken and Bumiputra-Commerce Holdings became CIMB Group Holdings Berhad in 2009, marking the group’s transition to a full-fledged bank covering retail, corporate and investment banking.

FY2024 SEGMENT EARNINGS (RM mil)

Consumer Banking 2,824,745
Commercial Banking 2,065,431
Wholesale Banking 3,848,317
Digital / Group Funding 1,657,435
Profit Before Tax (FY2024) 10,395,928

LOAN SEGMENTATION

FINANCIALS

(RM '000)
Year Ending
2023
31-Dec
2024
31-Dec
Interest Income 23,690,662 24,894,567
Interest Expense (14,026,823) (15,263,201)
Net Interest 11,087,453 11,366,569
Modification Gain/(Loss) (3,747) (2,718)
Islamic Banking Income 4,260,336 4,740,585
Other Operating Income 5,670,440 6,196,718
Other Operating Expenses (9,865,076) (10,420,231)
Impairment on Loans, Advances and Financing (1,534,446) (1,368,780)
Impairment on Other Assets (231,928) (378,852)
Writebacks & Other Recoveries 174,921 243,875
Share of Results of Associates & JV (17,222) 18,762
Profit Before Tax from Continuing Operations 9,540,731 10,395,928
Tax Expense (2,378,636) (2,476,548)
Profit After Tax from Continuing Operations 7,162,095 7,919,380
Profit After Tax 7,162,095 7,919,380
Non-Controlling Interests (181,133) (191,331)
Net Profit After Tax 6,980,962 7,728,049
EPS Basic / Diluted (RM) 65.28 71.96

(RM '000)
Year Ending
2023
31-Dec
2024
31-Dec
Net Loans 429,450,037 442,163,479
Cash 34,772,470 29,608,638
Deposits with FI 3,207,618 5,167,779
Fin Assets (FVPL) 48,622,731 52,683,146
Fin Assets (FVCI) 71,417,298 79,274,644
Fin Investments (Amortized) 78,498,195 78,663,456
Derivative Financial Instruments 15,644,895 15,022,058
Statutory Deposits 11,511,391 10,647,286
Intangible Assets 1,914,967 1,926,512
Right-Of-Use Assets 658,562 590,481
Goodwill 6,475,948 6,370,826
Associates & JV 2,396,561 2,334,962
Other Assets 29,001,479 30,677,436
Total Assets 733,572,152 755,130,703
Deposits from Customers 463,442,092 471,950,866
Deposits from Financial Institutions 40,283,219 45,444,581
Investment accounts of customers 18,984,125 24,443,310
Obligations on Securities Sold under Repurchase Agmts 49,386,566 47,228,104
Bills and Acceptances Payable 1,753,934 2,134,032
Recourse Obligations on Loans Sold to Cagamas 3,986,749 4,934,842
Derivative Financial Liabilities 16,077,219 14,423,807
Debt Securities & Borrowings 22,619,626 25,969,948
Subordinated Obligations 11,134,047 11,303,860
Lease Liabilities 548,621 521,004
Other Liabilities 35,517,063 35,937,459
Total Liabilities 663,733,261 684,291,813
NET ASSETS 69,838,891 70,838,890
Share Capital 29,094,547 29,439,251
Retained Profits 38,233,921 39,468,085
Regulatory Reserves 1,102,571 1,777,092
Treasury Shares (606) (606)
Other Reserves 96,528 (1,240,026)
Shareholder Funds 68,526,961 69,443,796
Non-Controlling Interests 1,311,930 1,395,094
TOTAL EQUITY 69,838,891 70,838,890
No of Shares (Thousands) 29,094,547 29,439,251
Weighted Av Shares (Thousands) 10,665,102 10,692,867
Share Price (RM) 5.85 8.20

(RM '000)
Year Ending
2023
31-Dec
2024
31-Dec
Profit Before Tax 9,540,731 10,395,928
Non-Cash Items (Depreciation, Share of Associates, Loan Impairments & Other Items) 17,222 (18,762)
Operating Profit Before Working Capital Changes 6,188,192 6,370,798
Loans, Advances and Financing (36,840,394) (15,011,775)
Movement in Other Operating Assets (615,906) (2,629,370)
Deposits from Customers 30,492,109 8,508,774
Movement in Other Operating Liabilities (2,380,512) 887,744
Income Tax Expense and Zakat Paid (2,209,737) (2,277,550)
Other Operating Items 23,530 (901,395)
Cash Flow from Operating Activities 9,223,462 1,876,682
Net Purchase of Property Plant & Equipment (338,236) (299,413)
Other Investing Items (102,510) (75,391)
Cash Flow from Investing Activities (21,277,243) (2,658,424)
Dividends Paid to Shareholders (3,252,856) (5,611,582)
Dividends Paid to Non-Controlling Interests (66,595) (76,143)
Repayment of Lease Liabilities (125,889) (221,594)
Net Issuance/(Redemption) of Debt Securities 7,150,794 11,821,115
Other Financing Items 355,013 35,940
Cash Flow from Financing Activities 2,126,938 (2,574,444)
Net Cash Flow (9,926,843) (3,356,186)
Effects of Exchange Rate Changes 1,114,328 (839,487)

Income & Cost Metrics

Year Ending 2023
31-Dec
2024
31-Dec
(RM'000)
Interest Income 23,690,662 24,894,567
Interest income for Fin Assets at FV through P&L 1,423,614 1,735,203
Interest Expense (14,026,823) (15,263,201)
Net Interest 11,087,453 11,366,569
Islamic Banking Income 4,260,336 4,740,585
Insurance Service Result 0 0
Net Finance Expense from Insurance Contracts 0 0
Other Operating Income* 5,670,440 6,196,718
Total Operating Income 21,018,229 22,303,872
Operating Cost** (9,865,076) (10,420,231)
Cost-to-Income Ratio (%) 46.9% 46.7%

Year Ending 2023
31-Dec
2024
31-Dec
*Other Operating Income (RM'000)
Fee & Commission Income (Net) 2,234,066 2,349,140
Realised Gain/(Loss) on Fin Instruments 3,326,141 1,380,844
Unrealised Gain/(Loss) on Fin Instruments (317,396) 1,752,464
Dividend Income 67,959 77,576
Foreign Exchange Gain/(Loss) (283,864) 292,475
Other Income 643,534 344,219
Total 5,670,440 6,196,718
Annual Report Ref (PDF Page) Note 40
(p167-p168)
Note 40
(p171-p172)

Year Ending 2023
31-Dec
2024
31-Dec
**Operating Cost (RM'000)
Personnel Costs (5,935,888) (6,347,461)
Establishment Costs (2,460,097) (2,593,474)
Marketing Expenses (336,207) (410,552)
Administration and General Expenses (1,132,884) (1,068,744)
Total Operating Cost (9,865,076) (10,420,231)
Annual Report Ref (PDF Page) Note 41 (p169) Note 41 (p173)
Profit Before Tax (RM'000) 9,540,731 10,395,928
Personnel Costs / Profit Before Tax (%) 62.2% 61.1%
Personnel Costs / Operating Cost (%) 60.2% 60.9%

STAKEHOLDERS

Directors & CEO Remuneration

cimbbank-dir-remun2024
2024
Group Total: RM20.7 million
Executive & CEO: RM13.8 million
Non-Executive: RM6.9 million

CEO: RM13.8 million
cimbbank-dir-remun2023
2023
Group Total: RM16.6 million
Executive & CEO: RM10.0 million
Non-Executive: RM6.6 million

CEO: RM10.0 million
cimbbank-dir-remun2022
2022
Group Total: RM14.3 million
Executive & CEO: RM7.4 million
Non-Executive: RM6.9 million

CEO: RM7.4 million
cimbbank-dir-remun2021
2021
Group Total: RM10.9 million
Executive & CEO: RM5.0 million
Non-Executive: RM5.9 million

CEO: RM5.0 million

Directors & CEO Interests

Scroll to Top