[CIMB] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 722.9%
YoY- 383.78%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 19,512,940 19,901,702 21,254,588 23,826,660 17,189,003 16,630,620 16,016,702 14.02%
PBT 5,789,478 6,410,972 8,950,870 11,590,956 1,530,329 1,819,129 1,820,698 115.78%
Tax -1,396,853 -1,729,713 -1,778,608 -1,691,400 -383,760 -551,440 -277,310 192.98%
NP 4,392,625 4,681,258 7,172,262 9,899,556 1,146,569 1,267,689 1,543,388 100.44%
-
NP to SH 4,295,334 4,587,764 7,082,832 9,828,932 1,194,424 1,305,930 1,570,008 95.25%
-
Tax Rate 24.13% 26.98% 19.87% 14.59% 25.08% 30.31% 15.23% -
Total Cost 15,120,315 15,220,444 14,082,326 13,927,104 16,042,434 15,362,930 14,473,314 2.95%
-
Net Worth 58,500,021 58,284,553 58,381,023 57,370,620 55,925,837 55,071,469 56,061,782 2.87%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,335,409 1,393,974 2,086,356 - 477,294 - - -
Div Payout % 54.37% 30.38% 29.46% - 39.96% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 58,500,021 58,284,553 58,381,023 57,370,620 55,925,837 55,071,469 56,061,782 2.87%
NOSH 10,221,456 10,014,189 10,014,189 9,922,971 9,922,971 9,922,971 9,922,971 1.98%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 22.51% 23.52% 33.74% 41.55% 6.67% 7.62% 9.64% -
ROE 7.34% 7.87% 12.13% 17.13% 2.14% 2.37% 2.80% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 192.09 198.74 212.71 240.12 173.22 167.60 161.41 12.26%
EPS 42.86 45.99 71.12 99.04 12.04 13.16 15.82 93.98%
DPS 22.99 13.92 20.88 0.00 4.81 0.00 0.00 -
NAPS 5.7588 5.8202 5.8427 5.7816 5.636 5.5499 5.6497 1.27%
Adjusted Per Share Value based on latest NOSH - 9,922,971
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 182.03 185.66 198.28 222.27 160.35 155.14 149.42 14.02%
EPS 40.07 42.80 66.07 91.69 11.14 12.18 14.65 95.22%
DPS 21.79 13.00 19.46 0.00 4.45 0.00 0.00 -
NAPS 5.4573 5.4372 5.4462 5.3519 5.2172 5.1375 5.2298 2.87%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.45 4.78 4.61 4.34 4.30 3.08 3.56 -
P/RPS 2.84 2.41 2.17 1.81 2.48 1.84 2.21 18.14%
P/EPS 12.89 10.43 6.50 4.38 35.72 23.40 22.50 -30.95%
EY 7.76 9.58 15.38 22.82 2.80 4.27 4.44 44.94%
DY 4.22 2.91 4.53 0.00 1.12 0.00 0.00 -
P/NAPS 0.95 0.82 0.79 0.75 0.76 0.55 0.63 31.40%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 01/12/21 30/08/21 31/05/21 26/02/21 27/11/20 28/08/20 -
Price 5.71 5.03 4.91 4.28 4.33 3.83 3.30 -
P/RPS 2.97 2.53 2.31 1.78 2.50 2.29 2.04 28.36%
P/EPS 13.50 10.98 6.93 4.32 35.97 29.10 20.86 -25.12%
EY 7.41 9.11 14.44 23.14 2.78 3.44 4.79 33.65%
DY 4.03 2.77 4.25 0.00 1.11 0.00 0.00 -
P/NAPS 0.99 0.86 0.84 0.74 0.77 0.69 0.58 42.68%

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