[CIMB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 24.83%
YoY- 259.62%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 14,617,853 9,620,738 4,736,369 19,512,940 14,926,277 10,627,294 5,956,665 81.83%
PBT 6,354,381 4,152,504 2,047,666 5,789,478 4,808,229 4,475,435 2,897,739 68.70%
Tax -2,116,619 -1,361,278 -580,259 -1,396,853 -1,297,285 -889,304 -422,850 192.33%
NP 4,237,762 2,791,226 1,467,407 4,392,625 3,510,944 3,586,131 2,474,889 43.07%
-
NP to SH 4,114,911 2,707,679 1,426,984 4,295,334 3,440,823 3,541,416 2,457,233 40.97%
-
Tax Rate 33.31% 32.78% 28.34% 24.13% 26.98% 19.87% 14.59% -
Total Cost 10,380,091 6,829,512 3,268,962 15,120,315 11,415,333 7,041,163 3,481,776 107.00%
-
Net Worth 61,855,700 59,906,296 59,787,314 58,500,021 58,284,553 58,381,023 57,370,620 5.14%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,361,652 1,352,263 - 2,335,409 1,045,480 1,043,178 - -
Div Payout % 33.09% 49.94% - 54.37% 30.38% 29.46% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 61,855,700 59,906,296 59,787,314 58,500,021 58,284,553 58,381,023 57,370,620 5.14%
NOSH 10,474,258 10,474,258 10,221,456 10,221,456 10,014,189 10,014,189 9,922,971 3.66%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.99% 29.01% 30.98% 22.51% 23.52% 33.74% 41.55% -
ROE 6.65% 4.52% 2.39% 7.34% 5.90% 6.07% 4.28% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 139.56 92.49 46.34 192.09 149.05 106.36 60.03 75.40%
EPS 39.69 26.26 13.96 42.86 34.49 35.56 24.76 36.92%
DPS 13.00 13.00 0.00 22.99 10.44 10.44 0.00 -
NAPS 5.9055 5.7591 5.8492 5.7588 5.8202 5.8427 5.7816 1.42%
Adjusted Per Share Value based on latest NOSH - 10,221,456
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 137.06 90.21 44.41 182.96 139.95 99.65 55.85 81.83%
EPS 38.58 25.39 13.38 40.27 32.26 33.21 23.04 40.96%
DPS 12.77 12.68 0.00 21.90 9.80 9.78 0.00 -
NAPS 5.7998 5.617 5.6059 5.4852 5.465 5.474 5.3793 5.14%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.13 4.96 5.33 5.45 4.78 4.61 4.34 -
P/RPS 3.68 5.36 11.50 2.84 3.21 4.33 7.23 -36.22%
P/EPS 13.06 19.05 38.18 12.89 13.91 13.01 17.53 -17.80%
EY 7.66 5.25 2.62 7.76 7.19 7.69 5.71 21.61%
DY 2.53 2.62 0.00 4.22 2.18 2.26 0.00 -
P/NAPS 0.87 0.86 0.91 0.95 0.82 0.79 0.75 10.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 01/12/21 30/08/21 31/05/21 -
Price 5.80 5.37 5.15 5.71 5.03 4.91 4.28 -
P/RPS 4.16 5.81 11.11 2.97 3.37 4.62 7.13 -30.15%
P/EPS 14.76 20.63 36.89 13.50 14.64 13.85 17.28 -9.96%
EY 6.77 4.85 2.71 7.41 6.83 7.22 5.79 10.97%
DY 2.24 2.42 0.00 4.03 2.08 2.13 0.00 -
P/NAPS 0.98 0.93 0.88 0.99 0.86 0.84 0.74 20.57%

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