[CIMB] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -16.01%
YoY- -24.03%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 4,464,614 3,865,322 4,143,029 4,522,437 4,638,445 4,468,851 4,166,146 4.70%
PBT 453,998 196,385 713,964 1,079,002 1,336,883 1,955,829 1,603,126 -56.77%
Tax -274,925 76,553 -215,208 -312,903 -350,550 -460,760 -395,440 -21.46%
NP 179,073 272,938 498,756 766,099 986,333 1,495,069 1,207,686 -71.88%
-
NP to SH 194,444 277,079 507,925 848,641 1,010,348 1,508,625 1,192,042 -70.04%
-
Tax Rate 60.56% -38.98% 30.14% 29.00% 26.22% 23.56% 24.67% -
Total Cost 4,285,541 3,592,384 3,644,273 3,756,338 3,652,112 2,973,782 2,958,460 27.93%
-
Net Worth 55,071,469 56,061,782 54,696,383 55,791,709 56,078,569 54,592,153 52,835,961 2.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 1,181,318 - 1,355,821 - -
Div Payout % - - - 139.20% - 89.87% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 55,071,469 56,061,782 54,696,383 55,791,709 56,078,569 54,592,153 52,835,961 2.79%
NOSH 9,922,971 9,922,971 9,922,971 9,922,971 9,727,423 9,727,423 9,564,459 2.47%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.01% 7.06% 12.04% 16.94% 21.26% 33.46% 28.99% -
ROE 0.35% 0.49% 0.93% 1.52% 1.80% 2.76% 2.26% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 44.99 38.95 41.75 45.94 47.68 46.14 43.56 2.17%
EPS 1.96 2.79 5.12 8.56 10.36 15.60 12.46 -70.76%
DPS 0.00 0.00 0.00 12.00 0.00 14.00 0.00 -
NAPS 5.5499 5.6497 5.5121 5.6674 5.765 5.6371 5.5242 0.30%
Adjusted Per Share Value based on latest NOSH - 9,922,971
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 41.65 36.06 38.65 42.19 43.27 41.69 38.86 4.71%
EPS 1.81 2.58 4.74 7.92 9.43 14.07 11.12 -70.08%
DPS 0.00 0.00 0.00 11.02 0.00 12.65 0.00 -
NAPS 5.1375 5.2298 5.1025 5.2046 5.2314 5.0927 4.9289 2.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.08 3.56 3.60 5.15 5.03 5.38 5.15 -
P/RPS 6.85 9.14 8.62 11.21 10.55 11.66 11.82 -30.42%
P/EPS 157.18 127.49 70.33 59.74 48.43 34.54 41.32 143.09%
EY 0.64 0.78 1.42 1.67 2.06 2.90 2.42 -58.69%
DY 0.00 0.00 0.00 2.33 0.00 2.60 0.00 -
P/NAPS 0.55 0.63 0.65 0.91 0.87 0.95 0.93 -29.47%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 22/05/20 28/02/20 22/11/19 29/08/19 29/05/19 -
Price 3.83 3.30 3.47 4.82 5.37 4.94 5.15 -
P/RPS 8.51 8.47 8.31 10.49 11.26 10.71 11.82 -19.62%
P/EPS 195.45 118.18 67.79 55.91 51.70 31.71 41.32 180.98%
EY 0.51 0.85 1.48 1.79 1.93 3.15 2.42 -64.48%
DY 0.00 0.00 0.00 2.49 0.00 2.83 0.00 -
P/NAPS 0.69 0.58 0.63 0.85 0.93 0.88 0.93 -18.00%

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