[CIMB] YoY Quarter Result on 31-Mar-2023 [#1]

Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 24.15%
YoY- 15.27%
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 4,997,245 4,736,369 5,956,665 4,143,029 4,166,146 4,303,311 4,360,497 2.29%
PBT 2,236,389 2,047,666 2,897,739 713,964 1,603,126 1,742,893 1,613,598 5.58%
Tax -546,744 -580,259 -422,850 -215,208 -395,440 -403,421 -402,597 5.23%
NP 1,689,645 1,467,407 2,474,889 498,756 1,207,686 1,339,472 1,211,001 5.70%
-
NP to SH 1,644,910 1,426,984 2,457,233 507,925 1,192,042 1,305,874 1,180,258 5.68%
-
Tax Rate 24.45% 28.34% 14.59% 30.14% 24.67% 23.15% 24.95% -
Total Cost 3,307,600 3,268,962 3,481,776 3,644,273 2,958,460 2,963,839 3,149,496 0.81%
-
Net Worth 65,326,948 59,787,314 57,370,620 54,696,383 52,835,961 46,951,557 46,749,209 5.73%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 65,326,948 59,787,314 57,370,620 54,696,383 52,835,961 46,951,557 46,749,209 5.73%
NOSH 10,665,106 10,221,456 9,922,971 9,922,971 9,564,459 9,225,547 8,867,452 3.12%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 33.81% 30.98% 41.55% 12.04% 28.99% 31.13% 27.77% -
ROE 2.52% 2.39% 4.28% 0.93% 2.26% 2.78% 2.52% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 46.86 46.34 60.03 41.75 43.56 46.65 49.17 -0.79%
EPS 15.42 13.96 24.76 5.12 12.46 14.15 13.31 2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1253 5.8492 5.7816 5.5121 5.5242 5.0893 5.272 2.53%
Adjusted Per Share Value based on latest NOSH - 10,665,106
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 46.81 44.37 55.80 38.81 39.03 40.31 40.85 2.29%
EPS 15.41 13.37 23.02 4.76 11.17 12.23 11.06 5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1196 5.6007 5.3743 5.1238 4.9495 4.3983 4.3793 5.73%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 5.31 5.33 4.34 3.60 5.15 7.19 5.57 -
P/RPS 11.33 11.50 7.23 8.62 11.82 15.41 11.33 0.00%
P/EPS 34.43 38.18 17.53 70.33 41.32 50.79 41.85 -3.19%
EY 2.90 2.62 5.71 1.42 2.42 1.97 2.39 3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.91 0.75 0.65 0.93 1.41 1.06 -3.23%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 31/05/21 22/05/20 29/05/19 30/05/18 24/05/17 -
Price 4.82 5.15 4.28 3.47 5.15 5.90 5.98 -
P/RPS 10.29 11.11 7.13 8.31 11.82 12.65 12.16 -2.74%
P/EPS 31.25 36.89 17.28 67.79 41.32 41.68 44.93 -5.86%
EY 3.20 2.71 5.79 1.48 2.42 2.40 2.23 6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.74 0.63 0.93 1.16 1.13 -5.78%

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