[CIMB] QoQ Cumulative 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- 54.55%
YoY- -70.93%
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 5,956,665 17,189,003 12,472,965 8,008,351 4,143,029 17,795,879 13,273,442 -41.35%
PBT 2,897,739 1,530,329 1,364,347 910,349 713,964 5,974,840 4,895,838 -29.48%
Tax -422,850 -383,760 -413,580 -138,655 -215,208 -1,519,653 -1,206,750 -50.26%
NP 2,474,889 1,146,569 950,767 771,694 498,756 4,455,187 3,689,088 -23.34%
-
NP to SH 2,457,233 1,194,424 979,448 785,004 507,925 4,559,656 3,711,015 -24.01%
-
Tax Rate 14.59% 25.08% 30.31% 15.23% 30.14% 25.43% 24.65% -
Total Cost 3,481,776 16,042,434 11,522,198 7,236,657 3,644,273 13,340,692 9,584,354 -49.05%
-
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 1,361,838 -
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 4.28% 2.14% 1.78% 1.40% 0.93% 8.17% 6.62% -
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 60.03 173.22 125.70 80.71 41.75 180.77 136.45 -42.12%
EPS 24.76 12.04 9.87 7.91 5.12 46.98 38.42 -25.37%
DPS 0.00 4.81 0.00 0.00 0.00 26.00 14.00 -
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 55.59 160.43 116.41 74.74 38.67 166.09 123.88 -41.35%
EPS 22.93 11.15 9.14 7.33 4.74 42.56 34.64 -24.02%
DPS 0.00 4.45 0.00 0.00 0.00 23.89 12.71 -
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 7.23 2.48 2.45 4.41 8.62 2.85 3.69 56.51%
P/EPS 17.53 35.72 31.20 45.00 70.33 11.12 13.18 20.92%
EY 5.71 2.80 3.20 2.22 1.42 8.99 7.58 -17.19%
DY 0.00 1.12 0.00 0.00 0.00 5.05 2.78 -
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 7.13 2.50 3.05 4.09 8.31 2.67 3.94 48.44%
P/EPS 17.28 35.97 38.80 41.71 67.79 10.41 14.08 14.61%
EY 5.79 2.78 2.58 2.40 1.48 9.61 7.10 -12.70%
DY 0.00 1.11 0.00 0.00 0.00 5.39 2.61 -
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