[CIMB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 21.95%
YoY- -73.8%
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 14,926,277 10,627,294 5,956,665 17,189,003 12,472,965 8,008,351 4,143,029 134.82%
PBT 4,808,229 4,475,435 2,897,739 1,530,329 1,364,347 910,349 713,964 256.20%
Tax -1,297,285 -889,304 -422,850 -383,760 -413,580 -138,655 -215,208 230.85%
NP 3,510,944 3,586,131 2,474,889 1,146,569 950,767 771,694 498,756 266.86%
-
NP to SH 3,440,823 3,541,416 2,457,233 1,194,424 979,448 785,004 507,925 257.60%
-
Tax Rate 26.98% 19.87% 14.59% 25.08% 30.31% 15.23% 30.14% -
Total Cost 11,415,333 7,041,163 3,481,776 16,042,434 11,522,198 7,236,657 3,644,273 113.93%
-
Net Worth 58,284,553 58,381,023 57,370,620 55,925,837 55,071,469 56,061,782 54,696,383 4.32%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 1,045,480 1,043,178 - 477,294 - - - -
Div Payout % 30.38% 29.46% - 39.96% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 58,284,553 58,381,023 57,370,620 55,925,837 55,071,469 56,061,782 54,696,383 4.32%
NOSH 10,014,189 10,014,189 9,922,971 9,922,971 9,922,971 9,922,971 9,922,971 0.61%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 23.52% 33.74% 41.55% 6.67% 7.62% 9.64% 12.04% -
ROE 5.90% 6.07% 4.28% 2.14% 1.78% 1.40% 0.93% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 149.05 106.36 60.03 173.22 125.70 80.71 41.75 133.40%
EPS 34.49 35.56 24.76 12.04 9.87 7.91 5.12 256.26%
DPS 10.44 10.44 0.00 4.81 0.00 0.00 0.00 -
NAPS 5.8202 5.8427 5.7816 5.636 5.5499 5.6497 5.5121 3.68%
Adjusted Per Share Value based on latest NOSH - 9,922,971
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 139.26 99.15 55.57 160.37 116.37 74.71 38.65 134.84%
EPS 32.10 33.04 22.93 11.14 9.14 7.32 4.74 257.52%
DPS 9.75 9.73 0.00 4.45 0.00 0.00 0.00 -
NAPS 5.4377 5.4467 5.3525 5.2177 5.138 5.2304 5.103 4.32%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.78 4.61 4.34 4.30 3.08 3.56 3.60 -
P/RPS 3.21 4.33 7.23 2.48 2.45 4.41 8.62 -48.20%
P/EPS 13.91 13.01 17.53 35.72 31.20 45.00 70.33 -66.02%
EY 7.19 7.69 5.71 2.80 3.20 2.22 1.42 194.57%
DY 2.18 2.26 0.00 1.12 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.75 0.76 0.55 0.63 0.65 16.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 01/12/21 30/08/21 31/05/21 26/02/21 27/11/20 28/08/20 22/05/20 -
Price 5.03 4.91 4.28 4.33 3.83 3.30 3.47 -
P/RPS 3.37 4.62 7.13 2.50 3.05 4.09 8.31 -45.18%
P/EPS 14.64 13.85 17.28 35.97 38.80 41.71 67.79 -63.97%
EY 6.83 7.22 5.79 2.78 2.58 2.40 1.48 176.92%
DY 2.08 2.13 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 0.86 0.84 0.74 0.77 0.69 0.58 0.63 23.03%

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