[CIMB] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
01-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -109.28%
YoY- -151.73%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 5,308,056 4,997,115 4,395,755 4,464,614 4,638,445 4,140,536 4,423,144 3.08%
PBT 2,492,113 2,201,877 332,794 453,998 1,336,883 1,486,401 1,527,351 8.49%
Tax -600,938 -755,341 -407,981 -274,925 -350,550 -294,840 -362,032 8.80%
NP 1,891,175 1,446,536 -75,187 179,073 986,333 1,191,561 1,165,319 8.40%
-
NP to SH 1,847,792 1,407,232 -100,593 194,444 1,010,348 1,179,718 1,132,224 8.50%
-
Tax Rate 24.11% 34.30% 122.59% 60.56% 26.22% 19.84% 23.70% -
Total Cost 3,416,881 3,550,579 4,470,942 4,285,541 3,652,112 2,948,975 3,257,825 0.79%
-
Net Worth 68,203,327 61,855,700 58,284,553 55,071,469 56,078,569 50,010,532 48,076,044 5.99%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 68,203,327 61,855,700 58,284,553 55,071,469 56,078,569 50,010,532 48,076,044 5.99%
NOSH 10,665,106 10,474,258 10,014,189 9,922,971 9,727,423 9,365,799 9,057,792 2.75%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 35.63% 28.95% -1.71% 4.01% 21.26% 28.78% 26.35% -
ROE 2.71% 2.28% -0.17% 0.35% 1.80% 2.36% 2.36% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 49.77 47.71 43.90 44.99 47.68 44.21 48.83 0.31%
EPS 17.32 13.43 -1.07 1.96 10.36 12.56 12.50 5.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.395 5.9055 5.8202 5.5499 5.765 5.3397 5.3077 3.15%
Adjusted Per Share Value based on latest NOSH - 10,014,189
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 49.52 46.62 41.01 41.65 43.27 38.63 41.26 3.08%
EPS 17.24 13.13 -0.94 1.81 9.43 11.01 10.56 8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3625 5.7703 5.4372 5.1375 5.2314 4.6653 4.4849 5.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.43 5.13 4.78 3.08 5.03 6.01 6.30 -
P/RPS 10.91 10.75 10.89 6.85 10.55 13.59 12.90 -2.75%
P/EPS 31.34 38.18 -475.86 157.18 48.43 47.71 50.40 -7.60%
EY 3.19 2.62 -0.21 0.64 2.06 2.10 1.98 8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.82 0.55 0.87 1.13 1.19 -5.45%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 30/11/22 01/12/21 27/11/20 22/11/19 29/11/18 28/11/17 -
Price 5.65 5.80 5.03 3.83 5.37 5.85 5.96 -
P/RPS 11.35 12.16 11.46 8.51 11.26 13.23 12.20 -1.19%
P/EPS 32.61 43.17 -500.74 195.45 51.70 46.44 47.68 -6.13%
EY 3.07 2.32 -0.20 0.51 1.93 2.15 2.10 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.98 0.86 0.69 0.93 1.10 1.12 -3.93%

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