[CIMB] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -33.03%
YoY- -14.36%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 3,865,322 4,143,029 4,522,437 4,638,445 4,468,851 4,166,146 4,074,543 -3.45%
PBT 196,385 713,964 1,079,002 1,336,883 1,955,829 1,603,126 1,512,213 -74.38%
Tax 76,553 -215,208 -312,903 -350,550 -460,760 -395,440 -394,440 -
NP 272,938 498,756 766,099 986,333 1,495,069 1,207,686 1,117,773 -60.96%
-
NP to SH 277,079 507,925 848,641 1,010,348 1,508,625 1,192,042 1,117,135 -60.55%
-
Tax Rate -38.98% 30.14% 29.00% 26.22% 23.56% 24.67% 26.08% -
Total Cost 3,592,384 3,644,273 3,756,338 3,652,112 2,973,782 2,958,460 2,956,770 13.87%
-
Net Worth 56,061,782 54,696,383 55,791,709 56,078,569 54,592,153 52,835,961 51,096,139 6.38%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 1,181,318 - 1,355,821 - 1,141,515 -
Div Payout % - - 139.20% - 89.87% - 102.18% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 56,061,782 54,696,383 55,791,709 56,078,569 54,592,153 52,835,961 51,096,139 6.38%
NOSH 9,922,971 9,922,971 9,922,971 9,727,423 9,727,423 9,564,459 9,564,459 2.48%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.06% 12.04% 16.94% 21.26% 33.46% 28.99% 27.43% -
ROE 0.49% 0.93% 1.52% 1.80% 2.76% 2.26% 2.19% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 38.95 41.75 45.94 47.68 46.14 43.56 42.83 -6.13%
EPS 2.79 5.12 8.56 10.36 15.60 12.46 11.67 -61.51%
DPS 0.00 0.00 12.00 0.00 14.00 0.00 12.00 -
NAPS 5.6497 5.5121 5.6674 5.765 5.6371 5.5242 5.3714 3.42%
Adjusted Per Share Value based on latest NOSH - 9,727,423
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.06 38.65 42.19 43.27 41.69 38.86 38.01 -3.45%
EPS 2.58 4.74 7.92 9.43 14.07 11.12 10.42 -60.60%
DPS 0.00 0.00 11.02 0.00 12.65 0.00 10.65 -
NAPS 5.2298 5.1025 5.2046 5.2314 5.0927 4.9289 4.7666 6.38%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.56 3.60 5.15 5.03 5.38 5.15 5.71 -
P/RPS 9.14 8.62 11.21 10.55 11.66 11.82 13.33 -22.26%
P/EPS 127.49 70.33 59.74 48.43 34.54 41.32 48.62 90.26%
EY 0.78 1.42 1.67 2.06 2.90 2.42 2.06 -47.69%
DY 0.00 0.00 2.33 0.00 2.60 0.00 2.10 -
P/NAPS 0.63 0.65 0.91 0.87 0.95 0.93 1.06 -29.33%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 22/05/20 28/02/20 22/11/19 29/08/19 29/05/19 28/02/19 -
Price 3.30 3.47 4.82 5.37 4.94 5.15 5.85 -
P/RPS 8.47 8.31 10.49 11.26 10.71 11.82 13.66 -27.30%
P/EPS 118.18 67.79 55.91 51.70 31.71 41.32 49.81 77.98%
EY 0.85 1.48 1.79 1.93 3.15 2.42 2.01 -43.68%
DY 0.00 0.00 2.49 0.00 2.83 0.00 2.05 -
P/NAPS 0.58 0.63 0.85 0.93 0.88 0.93 1.09 -34.36%

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