[CIMB] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 1043.03%
YoY- 383.78%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,586,663 4,395,755 4,670,629 5,956,665 4,716,038 4,464,614 3,865,322 12.04%
PBT 981,249 332,794 1,577,696 2,897,739 165,982 453,998 196,385 191.41%
Tax -99,568 -407,981 -466,454 -422,850 29,820 -274,925 76,553 -
NP 881,681 -75,187 1,111,242 2,474,889 195,802 179,073 272,938 118.05%
-
NP to SH 854,511 -100,593 1,084,183 2,457,233 214,976 194,444 277,079 111.43%
-
Tax Rate 10.15% 122.59% 29.57% 14.59% -17.97% 60.56% -38.98% -
Total Cost 3,704,982 4,470,942 3,559,387 3,481,776 4,520,236 4,285,541 3,592,384 2.07%
-
Net Worth 58,500,021 58,284,553 58,381,023 57,370,620 55,925,837 55,071,469 56,061,782 2.87%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,274,875 - 1,043,178 - 477,294 - - -
Div Payout % 149.19% - 96.22% - 222.02% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 58,500,021 58,284,553 58,381,023 57,370,620 55,925,837 55,071,469 56,061,782 2.87%
NOSH 10,221,456 10,014,189 10,014,189 9,922,971 9,922,971 9,922,971 9,922,971 1.98%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 19.22% -1.71% 23.79% 41.55% 4.15% 4.01% 7.06% -
ROE 1.46% -0.17% 1.86% 4.28% 0.38% 0.35% 0.49% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 45.15 43.90 46.74 60.03 47.53 44.99 38.95 10.31%
EPS 8.37 -1.07 10.80 24.76 2.17 1.96 2.79 107.59%
DPS 12.55 0.00 10.44 0.00 4.81 0.00 0.00 -
NAPS 5.7588 5.8202 5.8427 5.7816 5.636 5.5499 5.6497 1.27%
Adjusted Per Share Value based on latest NOSH - 9,922,971
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 42.75 40.97 43.53 55.52 43.96 41.61 36.03 12.04%
EPS 7.96 -0.94 10.11 22.90 2.00 1.81 2.58 111.49%
DPS 11.88 0.00 9.72 0.00 4.45 0.00 0.00 -
NAPS 5.4526 5.4325 5.4415 5.3473 5.2126 5.133 5.2253 2.87%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.45 4.78 4.61 4.34 4.30 3.08 3.56 -
P/RPS 12.07 10.89 9.86 7.23 9.05 6.85 9.14 20.30%
P/EPS 64.79 -475.86 42.49 17.53 198.48 157.18 127.49 -36.23%
EY 1.54 -0.21 2.35 5.71 0.50 0.64 0.78 57.18%
DY 2.30 0.00 2.26 0.00 1.12 0.00 0.00 -
P/NAPS 0.95 0.82 0.79 0.75 0.76 0.55 0.63 31.40%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 01/12/21 30/08/21 31/05/21 26/02/21 27/11/20 28/08/20 -
Price 5.71 5.03 4.91 4.28 4.33 3.83 3.30 -
P/RPS 12.65 11.46 10.50 7.13 9.11 8.51 8.47 30.56%
P/EPS 67.88 -500.74 45.25 17.28 199.87 195.45 118.18 -30.83%
EY 1.47 -0.20 2.21 5.79 0.50 0.51 0.85 43.93%
DY 2.20 0.00 2.13 0.00 1.11 0.00 0.00 -
P/NAPS 0.99 0.86 0.84 0.74 0.77 0.69 0.58 42.68%

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