[CIMB] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 32.57%
YoY- 28.33%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 5,628,959 21,014,482 15,639,254 10,331,198 4,997,245 19,837,516 14,617,853 -47.03%
PBT 2,573,310 9,540,731 7,210,015 4,717,902 2,236,389 8,371,010 6,354,381 -45.23%
Tax -589,883 -2,378,636 -1,808,345 -1,207,407 -546,744 -2,778,079 -2,116,619 -57.30%
NP 1,983,427 7,162,095 5,401,670 3,510,495 1,689,645 5,592,931 4,237,762 -39.69%
-
NP to SH 1,936,352 6,980,962 5,265,790 3,417,998 1,644,910 5,439,863 4,114,911 -39.47%
-
Tax Rate 22.92% 24.93% 25.08% 25.59% 24.45% 33.19% 33.31% -
Total Cost 3,645,532 13,852,387 10,237,584 6,820,703 3,307,600 14,244,585 10,380,091 -50.19%
-
Net Worth 67,615,680 68,327,042 68,203,327 66,992,836 65,326,948 62,114,290 61,855,700 6.10%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 4,585,993 1,866,392 1,866,392 - 2,756,206 1,361,652 -
Div Payout % - 65.69% 35.44% 54.60% - 50.67% 33.09% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 67,615,680 68,327,042 68,203,327 66,992,836 65,326,948 62,114,290 61,855,700 6.10%
NOSH 10,665,106 10,665,106 10,665,106 10,665,106 10,665,106 10,665,106 10,474,258 1.20%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 35.24% 34.08% 34.54% 33.98% 33.81% 28.19% 28.99% -
ROE 2.86% 10.22% 7.72% 5.10% 2.52% 8.76% 6.65% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 52.78 197.04 146.64 96.87 46.86 187.13 139.56 -47.67%
EPS 18.16 65.46 49.37 32.05 15.42 52.18 39.69 -40.59%
DPS 0.00 43.00 17.50 17.50 0.00 26.00 13.00 -
NAPS 6.3399 6.4066 6.395 6.2815 6.1253 5.8594 5.9055 4.84%
Adjusted Per Share Value based on latest NOSH - 10,665,106
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 52.64 196.51 146.24 96.61 46.73 185.50 136.69 -47.03%
EPS 18.11 65.28 49.24 31.96 15.38 50.87 38.48 -39.46%
DPS 0.00 42.88 17.45 17.45 0.00 25.77 12.73 -
NAPS 6.3228 6.3893 6.3777 6.2645 6.1087 5.8083 5.7841 6.11%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 6.64 5.85 5.43 5.06 5.31 5.80 5.13 -
P/RPS 12.58 2.97 3.70 5.22 11.33 3.10 3.68 126.75%
P/EPS 36.57 8.94 11.00 15.79 34.43 11.30 13.06 98.54%
EY 2.73 11.19 9.09 6.33 2.90 8.85 7.66 -49.70%
DY 0.00 7.35 3.22 3.46 0.00 4.48 2.53 -
P/NAPS 1.05 0.91 0.85 0.81 0.87 0.99 0.87 13.34%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 6.84 6.46 5.65 5.63 4.82 5.61 5.80 -
P/RPS 12.96 3.28 3.85 5.81 10.29 3.00 4.16 113.16%
P/EPS 37.67 9.87 11.44 17.57 31.25 10.93 14.76 86.64%
EY 2.65 10.13 8.74 5.69 3.20 9.15 6.77 -46.45%
DY 0.00 6.66 3.10 3.11 0.00 4.63 2.24 -
P/NAPS 1.08 1.01 0.88 0.90 0.79 0.96 0.98 6.68%

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