[CIMB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
01-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.84%
YoY- 251.3%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 9,620,738 4,736,369 19,512,940 14,926,277 10,627,294 5,956,665 17,189,003 -32.15%
PBT 4,152,504 2,047,666 5,789,478 4,808,229 4,475,435 2,897,739 1,530,329 94.89%
Tax -1,361,278 -580,259 -1,396,853 -1,297,285 -889,304 -422,850 -383,760 133.13%
NP 2,791,226 1,467,407 4,392,625 3,510,944 3,586,131 2,474,889 1,146,569 81.26%
-
NP to SH 2,707,679 1,426,984 4,295,334 3,440,823 3,541,416 2,457,233 1,194,424 72.82%
-
Tax Rate 32.78% 28.34% 24.13% 26.98% 19.87% 14.59% 25.08% -
Total Cost 6,829,512 3,268,962 15,120,315 11,415,333 7,041,163 3,481,776 16,042,434 -43.49%
-
Net Worth 59,906,296 59,787,314 58,500,021 58,284,553 58,381,023 57,370,620 55,925,837 4.70%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,352,263 - 2,335,409 1,045,480 1,043,178 - 477,294 100.60%
Div Payout % 49.94% - 54.37% 30.38% 29.46% - 39.96% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 59,906,296 59,787,314 58,500,021 58,284,553 58,381,023 57,370,620 55,925,837 4.70%
NOSH 10,474,258 10,221,456 10,221,456 10,014,189 10,014,189 9,922,971 9,922,971 3.68%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 29.01% 30.98% 22.51% 23.52% 33.74% 41.55% 6.67% -
ROE 4.52% 2.39% 7.34% 5.90% 6.07% 4.28% 2.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 92.49 46.34 192.09 149.05 106.36 60.03 173.22 -34.25%
EPS 26.26 13.96 42.86 34.49 35.56 24.76 12.04 68.42%
DPS 13.00 0.00 22.99 10.44 10.44 0.00 4.81 94.38%
NAPS 5.7591 5.8492 5.7588 5.8202 5.8427 5.7816 5.636 1.45%
Adjusted Per Share Value based on latest NOSH - 10,014,189
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 89.75 44.18 182.03 139.24 99.14 55.57 160.35 -32.15%
EPS 25.26 13.31 40.07 32.10 33.04 22.92 11.14 72.85%
DPS 12.61 0.00 21.79 9.75 9.73 0.00 4.45 100.63%
NAPS 5.5885 5.5774 5.4573 5.4372 5.4462 5.3519 5.2172 4.70%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 4.96 5.33 5.45 4.78 4.61 4.34 4.30 -
P/RPS 5.36 11.50 2.84 3.21 4.33 7.23 2.48 67.39%
P/EPS 19.05 38.18 12.89 13.91 13.01 17.53 35.72 -34.31%
EY 5.25 2.62 7.76 7.19 7.69 5.71 2.80 52.23%
DY 2.62 0.00 4.22 2.18 2.26 0.00 1.12 76.49%
P/NAPS 0.86 0.91 0.95 0.82 0.79 0.75 0.76 8.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 01/12/21 30/08/21 31/05/21 26/02/21 -
Price 5.37 5.15 5.71 5.03 4.91 4.28 4.33 -
P/RPS 5.81 11.11 2.97 3.37 4.62 7.13 2.50 75.72%
P/EPS 20.63 36.89 13.50 14.64 13.85 17.28 35.97 -31.04%
EY 4.85 2.71 7.41 6.83 7.22 5.79 2.78 45.06%
DY 2.42 0.00 4.03 2.08 2.13 0.00 1.11 68.37%
P/NAPS 0.93 0.88 0.99 0.86 0.84 0.74 0.77 13.45%

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