[CIMB] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -27.94%
YoY- 351.13%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 18,945,476 19,512,940 19,901,702 21,254,588 23,826,660 17,189,003 16,630,620 9.08%
PBT 8,190,664 5,789,478 6,410,972 8,950,870 11,590,956 1,530,329 1,819,129 172.91%
Tax -2,321,036 -1,396,853 -1,729,713 -1,778,608 -1,691,400 -383,760 -551,440 160.91%
NP 5,869,628 4,392,625 4,681,258 7,172,262 9,899,556 1,146,569 1,267,689 178.05%
-
NP to SH 5,707,936 4,295,334 4,587,764 7,082,832 9,828,932 1,194,424 1,305,930 167.56%
-
Tax Rate 28.34% 24.13% 26.98% 19.87% 14.59% 25.08% 30.31% -
Total Cost 13,075,848 15,120,315 15,220,444 14,082,326 13,927,104 16,042,434 15,362,930 -10.19%
-
Net Worth 59,787,314 58,500,021 58,284,553 58,381,023 57,370,620 55,925,837 55,071,469 5.63%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 2,335,409 1,393,974 2,086,356 - 477,294 - -
Div Payout % - 54.37% 30.38% 29.46% - 39.96% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 59,787,314 58,500,021 58,284,553 58,381,023 57,370,620 55,925,837 55,071,469 5.63%
NOSH 10,221,456 10,221,456 10,014,189 10,014,189 9,922,971 9,922,971 9,922,971 1.99%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 30.98% 22.51% 23.52% 33.74% 41.55% 6.67% 7.62% -
ROE 9.55% 7.34% 7.87% 12.13% 17.13% 2.14% 2.37% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 185.35 192.09 198.74 212.71 240.12 173.22 167.60 6.94%
EPS 55.84 42.86 45.99 71.12 99.04 12.04 13.16 162.32%
DPS 0.00 22.99 13.92 20.88 0.00 4.81 0.00 -
NAPS 5.8492 5.7588 5.8202 5.8427 5.7816 5.636 5.5499 3.56%
Adjusted Per Share Value based on latest NOSH - 10,014,189
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 176.74 182.03 185.66 198.28 222.27 160.35 155.14 9.08%
EPS 53.25 40.07 42.80 66.07 91.69 11.14 12.18 167.61%
DPS 0.00 21.79 13.00 19.46 0.00 4.45 0.00 -
NAPS 5.5774 5.4573 5.4372 5.4462 5.3519 5.2172 5.1375 5.63%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 5.33 5.45 4.78 4.61 4.34 4.30 3.08 -
P/RPS 2.88 2.84 2.41 2.17 1.81 2.48 1.84 34.84%
P/EPS 9.54 12.89 10.43 6.50 4.38 35.72 23.40 -45.04%
EY 10.48 7.76 9.58 15.38 22.82 2.80 4.27 82.05%
DY 0.00 4.22 2.91 4.53 0.00 1.12 0.00 -
P/NAPS 0.91 0.95 0.82 0.79 0.75 0.76 0.55 39.93%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 01/12/21 30/08/21 31/05/21 26/02/21 27/11/20 -
Price 5.15 5.71 5.03 4.91 4.28 4.33 3.83 -
P/RPS 2.78 2.97 2.53 2.31 1.78 2.50 2.29 13.81%
P/EPS 9.22 13.50 10.98 6.93 4.32 35.97 29.10 -53.55%
EY 10.84 7.41 9.11 14.44 23.14 2.78 3.44 115.08%
DY 0.00 4.03 2.77 4.25 0.00 1.11 0.00 -
P/NAPS 0.88 0.99 0.86 0.84 0.74 0.77 0.69 17.62%

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