[CIMB] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -22.72%
YoY- -70.93%
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 23,826,660 17,189,003 16,630,620 16,016,702 16,572,116 17,795,879 17,697,922 21.90%
PBT 11,590,956 1,530,329 1,819,129 1,820,698 2,855,856 5,974,840 6,527,784 46.58%
Tax -1,691,400 -383,760 -551,440 -277,310 -860,832 -1,519,653 -1,609,000 3.38%
NP 9,899,556 1,146,569 1,267,689 1,543,388 1,995,024 4,455,187 4,918,784 59.33%
-
NP to SH 9,828,932 1,194,424 1,305,930 1,570,008 2,031,700 4,559,656 4,948,020 57.95%
-
Tax Rate 14.59% 25.08% 30.31% 15.23% 30.14% 25.43% 24.65% -
Total Cost 13,927,104 16,042,434 15,362,930 14,473,314 14,577,092 13,340,692 12,779,138 5.89%
-
Net Worth 57,370,620 55,925,837 55,071,469 56,061,782 54,696,383 55,791,709 56,078,569 1.52%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 477,294 - - - 2,559,523 1,815,784 -
Div Payout % - 39.96% - - - 56.13% 36.70% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 57,370,620 55,925,837 55,071,469 56,061,782 54,696,383 55,791,709 56,078,569 1.52%
NOSH 9,922,971 9,922,971 9,922,971 9,922,971 9,922,971 9,922,971 9,727,423 1.33%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 41.55% 6.67% 7.62% 9.64% 12.04% 25.03% 27.79% -
ROE 17.13% 2.14% 2.37% 2.80% 3.71% 8.17% 8.82% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 240.12 173.22 167.60 161.41 167.01 180.77 181.94 20.29%
EPS 99.04 12.04 13.16 15.82 20.48 46.98 51.23 55.12%
DPS 0.00 4.81 0.00 0.00 0.00 26.00 18.67 -
NAPS 5.7816 5.636 5.5499 5.6497 5.5121 5.6674 5.765 0.19%
Adjusted Per Share Value based on latest NOSH - 9,922,971
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 222.38 160.43 155.22 149.49 154.67 166.09 165.18 21.90%
EPS 91.74 11.15 12.19 14.65 18.96 42.56 46.18 57.96%
DPS 0.00 4.45 0.00 0.00 0.00 23.89 16.95 -
NAPS 5.3545 5.2197 5.1399 5.2324 5.1049 5.2072 5.2339 1.52%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.34 4.30 3.08 3.56 3.60 5.15 5.03 -
P/RPS 1.81 2.48 1.84 2.21 2.16 2.85 2.76 -24.49%
P/EPS 4.38 35.72 23.40 22.50 17.58 11.12 9.89 -41.86%
EY 22.82 2.80 4.27 4.44 5.69 8.99 10.11 71.98%
DY 0.00 1.12 0.00 0.00 0.00 5.05 3.71 -
P/NAPS 0.75 0.76 0.55 0.63 0.65 0.91 0.87 -9.41%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 26/02/21 27/11/20 28/08/20 22/05/20 28/02/20 22/11/19 -
Price 4.28 4.33 3.83 3.30 3.47 4.82 5.37 -
P/RPS 1.78 2.50 2.29 2.04 2.08 2.67 2.95 -28.57%
P/EPS 4.32 35.97 29.10 20.86 16.95 10.41 10.56 -44.86%
EY 23.14 2.78 3.44 4.79 5.90 9.61 9.47 81.31%
DY 0.00 1.11 0.00 0.00 0.00 5.39 3.48 -
P/NAPS 0.74 0.77 0.69 0.58 0.63 0.85 0.93 -14.11%

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