[CIMB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 37.41%
YoY- -16.91%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 8,008,351 4,143,029 17,795,879 13,273,442 8,634,997 4,166,146 17,381,968 -40.37%
PBT 910,349 713,964 5,974,840 4,895,838 3,558,955 1,603,126 7,200,667 -74.84%
Tax -138,655 -215,208 -1,519,653 -1,206,750 -856,200 -395,440 -1,537,314 -79.91%
NP 771,694 498,756 4,455,187 3,689,088 2,702,755 1,207,686 5,663,353 -73.55%
-
NP to SH 785,004 507,925 4,559,656 3,711,015 2,700,667 1,192,042 5,583,510 -72.99%
-
Tax Rate 15.23% 30.14% 25.43% 24.65% 24.06% 24.67% 21.35% -
Total Cost 7,236,657 3,644,273 13,340,692 9,584,354 5,932,242 2,958,460 11,718,615 -27.50%
-
Net Worth 56,061,782 54,696,383 55,791,709 56,078,569 54,592,153 52,835,961 51,096,139 6.38%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 2,559,523 1,361,838 1,355,821 - 2,378,157 -
Div Payout % - - 56.13% 36.70% 50.20% - 42.59% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 56,061,782 54,696,383 55,791,709 56,078,569 54,592,153 52,835,961 51,096,139 6.38%
NOSH 9,922,971 9,922,971 9,922,971 9,727,423 9,727,423 9,564,459 9,564,459 2.48%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.64% 12.04% 25.03% 27.79% 31.30% 28.99% 32.58% -
ROE 1.40% 0.93% 8.17% 6.62% 4.95% 2.26% 10.93% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 80.71 41.75 180.77 136.45 89.16 43.56 182.73 -42.03%
EPS 7.91 5.12 46.98 38.42 28.06 12.46 59.67 -74.03%
DPS 0.00 0.00 26.00 14.00 14.00 0.00 25.00 -
NAPS 5.6497 5.5121 5.6674 5.765 5.6371 5.5242 5.3714 3.42%
Adjusted Per Share Value based on latest NOSH - 9,727,423
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 74.71 38.65 166.01 123.82 80.55 38.86 162.15 -40.37%
EPS 7.32 4.74 42.54 34.62 25.19 11.12 52.09 -73.00%
DPS 0.00 0.00 23.88 12.70 12.65 0.00 22.19 -
NAPS 5.2298 5.1025 5.2046 5.2314 5.0927 4.9289 4.7666 6.38%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.56 3.60 5.15 5.03 5.38 5.15 5.71 -
P/RPS 4.41 8.62 2.85 3.69 6.03 11.82 3.12 25.97%
P/EPS 45.00 70.33 11.12 13.18 19.29 41.32 9.73 177.84%
EY 2.22 1.42 8.99 7.58 5.18 2.42 10.28 -64.03%
DY 0.00 0.00 5.05 2.78 2.60 0.00 4.38 -
P/NAPS 0.63 0.65 0.91 0.87 0.95 0.93 1.06 -29.33%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 22/05/20 28/02/20 22/11/19 29/08/19 29/05/19 28/02/19 -
Price 3.30 3.47 4.82 5.37 4.94 5.15 5.85 -
P/RPS 4.09 8.31 2.67 3.94 5.54 11.82 3.20 17.79%
P/EPS 41.71 67.79 10.41 14.08 17.71 41.32 9.97 159.86%
EY 2.40 1.48 9.61 7.10 5.65 2.42 10.03 -61.49%
DY 0.00 0.00 5.39 2.61 2.83 0.00 4.27 -
P/NAPS 0.58 0.63 0.85 0.93 0.88 0.93 1.09 -34.36%

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