[CIMB] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 66.99%
YoY- -41.93%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 5,219,663 4,997,115 4,884,369 4,736,369 4,586,663 4,395,755 4,670,629 7.66%
PBT 2,016,629 2,201,877 2,104,838 2,047,666 981,249 332,794 1,577,696 17.72%
Tax -661,460 -755,341 -781,019 -580,259 -99,568 -407,981 -466,454 26.14%
NP 1,355,169 1,446,536 1,323,819 1,467,407 881,681 -75,187 1,111,242 14.10%
-
NP to SH 1,324,952 1,407,232 1,280,695 1,426,984 854,511 -100,593 1,084,183 14.26%
-
Tax Rate 32.80% 34.30% 37.11% 28.34% 10.15% 122.59% 29.57% -
Total Cost 3,864,494 3,550,579 3,560,550 3,268,962 3,704,982 4,470,942 3,559,387 5.62%
-
Net Worth 62,114,290 61,855,700 59,906,296 59,787,314 58,500,021 58,284,553 58,381,023 4.20%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,378,103 - 1,352,263 - 1,274,875 - 1,043,178 20.33%
Div Payout % 104.01% - 105.59% - 149.19% - 96.22% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 62,114,290 61,855,700 59,906,296 59,787,314 58,500,021 58,284,553 58,381,023 4.20%
NOSH 10,665,106 10,474,258 10,474,258 10,221,456 10,221,456 10,014,189 10,014,189 4.27%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.96% 28.95% 27.10% 30.98% 19.22% -1.71% 23.79% -
ROE 2.13% 2.28% 2.14% 2.39% 1.46% -0.17% 1.86% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 49.24 47.71 46.96 46.34 45.15 43.90 46.74 3.52%
EPS 12.49 13.43 12.30 13.96 8.37 -1.07 10.80 10.14%
DPS 13.00 0.00 13.00 0.00 12.55 0.00 10.44 15.69%
NAPS 5.8594 5.9055 5.7591 5.8492 5.7588 5.8202 5.8427 0.18%
Adjusted Per Share Value based on latest NOSH - 10,221,456
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 48.69 46.62 45.56 44.18 42.79 41.01 43.57 7.66%
EPS 12.36 13.13 11.95 13.31 7.97 -0.94 10.11 14.29%
DPS 12.86 0.00 12.61 0.00 11.89 0.00 9.73 20.37%
NAPS 5.7945 5.7703 5.5885 5.5774 5.4573 5.4372 5.4462 4.20%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 5.80 5.13 4.96 5.33 5.45 4.78 4.61 -
P/RPS 11.78 10.75 10.56 11.50 12.07 10.89 9.86 12.55%
P/EPS 46.41 38.18 40.29 38.18 64.79 -475.86 42.49 6.04%
EY 2.15 2.62 2.48 2.62 1.54 -0.21 2.35 -5.74%
DY 2.24 0.00 2.62 0.00 2.30 0.00 2.26 -0.58%
P/NAPS 0.99 0.87 0.86 0.91 0.95 0.82 0.79 16.18%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 01/12/21 30/08/21 -
Price 5.61 5.80 5.37 5.15 5.71 5.03 4.91 -
P/RPS 11.39 12.16 11.44 11.11 12.65 11.46 10.50 5.55%
P/EPS 44.88 43.17 43.62 36.89 67.88 -500.74 45.25 -0.54%
EY 2.23 2.32 2.29 2.71 1.47 -0.20 2.21 0.60%
DY 2.32 0.00 2.42 0.00 2.20 0.00 2.13 5.84%
P/NAPS 0.96 0.98 0.93 0.88 0.99 0.86 0.84 9.28%

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