[CIMB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 51.97%
YoY- 19.59%
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 10,331,198 4,997,245 19,837,516 14,617,853 9,620,738 4,736,369 19,512,940 -34.62%
PBT 4,717,902 2,236,389 8,371,010 6,354,381 4,152,504 2,047,666 5,789,478 -12.78%
Tax -1,207,407 -546,744 -2,778,079 -2,116,619 -1,361,278 -580,259 -1,396,853 -9.28%
NP 3,510,495 1,689,645 5,592,931 4,237,762 2,791,226 1,467,407 4,392,625 -13.91%
-
NP to SH 3,417,998 1,644,910 5,439,863 4,114,911 2,707,679 1,426,984 4,295,334 -14.16%
-
Tax Rate 25.59% 24.45% 33.19% 33.31% 32.78% 28.34% 24.13% -
Total Cost 6,820,703 3,307,600 14,244,585 10,380,091 6,829,512 3,268,962 15,120,315 -41.26%
-
Net Worth 66,992,836 65,326,948 62,114,290 61,855,700 59,906,296 59,787,314 58,500,021 9.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 1,866,392 - 2,756,206 1,361,652 1,352,263 - 2,335,409 -13.91%
Div Payout % 54.60% - 50.67% 33.09% 49.94% - 54.37% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 66,992,836 65,326,948 62,114,290 61,855,700 59,906,296 59,787,314 58,500,021 9.48%
NOSH 10,665,106 10,665,106 10,665,106 10,474,258 10,474,258 10,221,456 10,221,456 2.88%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 33.98% 33.81% 28.19% 28.99% 29.01% 30.98% 22.51% -
ROE 5.10% 2.52% 8.76% 6.65% 4.52% 2.39% 7.34% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 96.87 46.86 187.13 139.56 92.49 46.34 192.09 -36.72%
EPS 32.05 15.42 52.18 39.69 26.26 13.96 42.86 -17.65%
DPS 17.50 0.00 26.00 13.00 13.00 0.00 22.99 -16.67%
NAPS 6.2815 6.1253 5.8594 5.9055 5.7591 5.8492 5.7588 5.97%
Adjusted Per Share Value based on latest NOSH - 10,474,258
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 96.61 46.73 185.50 136.69 89.96 44.29 182.47 -34.62%
EPS 31.96 15.38 50.87 38.48 25.32 13.34 40.17 -14.17%
DPS 17.45 0.00 25.77 12.73 12.65 0.00 21.84 -13.93%
NAPS 6.2645 6.1087 5.8083 5.7841 5.6018 5.5907 5.4703 9.48%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 5.06 5.31 5.80 5.13 4.96 5.33 5.45 -
P/RPS 5.22 11.33 3.10 3.68 5.36 11.50 2.84 50.21%
P/EPS 15.79 34.43 11.30 13.06 19.05 38.18 12.89 14.52%
EY 6.33 2.90 8.85 7.66 5.25 2.62 7.76 -12.72%
DY 3.46 0.00 4.48 2.53 2.62 0.00 4.22 -12.43%
P/NAPS 0.81 0.87 0.99 0.87 0.86 0.91 0.95 -10.10%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 5.63 4.82 5.61 5.80 5.37 5.15 5.71 -
P/RPS 5.81 10.29 3.00 4.16 5.81 11.11 2.97 56.60%
P/EPS 17.57 31.25 10.93 14.76 20.63 36.89 13.50 19.26%
EY 5.69 3.20 9.15 6.77 4.85 2.71 7.41 -16.18%
DY 3.11 0.00 4.63 2.24 2.42 0.00 4.03 -15.90%
P/NAPS 0.90 0.79 0.96 0.98 0.93 0.88 0.99 -6.17%

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