[CIMB] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -45.45%
YoY- -81.63%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 5,956,665 4,716,038 4,464,614 3,865,322 4,143,029 4,522,437 4,638,445 18.12%
PBT 2,897,739 165,982 453,998 196,385 713,964 1,079,002 1,336,883 67.40%
Tax -422,850 29,820 -274,925 76,553 -215,208 -312,903 -350,550 13.30%
NP 2,474,889 195,802 179,073 272,938 498,756 766,099 986,333 84.54%
-
NP to SH 2,457,233 214,976 194,444 277,079 507,925 848,641 1,010,348 80.75%
-
Tax Rate 14.59% -17.97% 60.56% -38.98% 30.14% 29.00% 26.22% -
Total Cost 3,481,776 4,520,236 4,285,541 3,592,384 3,644,273 3,756,338 3,652,112 -3.13%
-
Net Worth 57,370,620 55,925,837 55,071,469 56,061,782 54,696,383 55,791,709 56,078,569 1.52%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 477,294 - - - 1,181,318 - -
Div Payout % - 222.02% - - - 139.20% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 57,370,620 55,925,837 55,071,469 56,061,782 54,696,383 55,791,709 56,078,569 1.52%
NOSH 9,922,971 9,922,971 9,922,971 9,922,971 9,922,971 9,922,971 9,727,423 1.33%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 41.55% 4.15% 4.01% 7.06% 12.04% 16.94% 21.26% -
ROE 4.28% 0.38% 0.35% 0.49% 0.93% 1.52% 1.80% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 60.03 47.53 44.99 38.95 41.75 45.94 47.68 16.58%
EPS 24.76 2.17 1.96 2.79 5.12 8.56 10.36 78.66%
DPS 0.00 4.81 0.00 0.00 0.00 12.00 0.00 -
NAPS 5.7816 5.636 5.5499 5.6497 5.5121 5.6674 5.765 0.19%
Adjusted Per Share Value based on latest NOSH - 9,922,971
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 55.57 44.00 41.65 36.06 38.65 42.19 43.27 18.13%
EPS 22.92 2.01 1.81 2.58 4.74 7.92 9.43 80.67%
DPS 0.00 4.45 0.00 0.00 0.00 11.02 0.00 -
NAPS 5.352 5.2172 5.1375 5.2299 5.1025 5.2047 5.2315 1.52%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.34 4.30 3.08 3.56 3.60 5.15 5.03 -
P/RPS 7.23 9.05 6.85 9.14 8.62 11.21 10.55 -22.25%
P/EPS 17.53 198.48 157.18 127.49 70.33 59.74 48.43 -49.17%
EY 5.71 0.50 0.64 0.78 1.42 1.67 2.06 97.20%
DY 0.00 1.12 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.75 0.76 0.55 0.63 0.65 0.91 0.87 -9.41%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 26/02/21 27/11/20 28/08/20 22/05/20 28/02/20 22/11/19 -
Price 4.28 4.33 3.83 3.30 3.47 4.82 5.37 -
P/RPS 7.13 9.11 8.51 8.47 8.31 10.49 11.26 -26.23%
P/EPS 17.28 199.87 195.45 118.18 67.79 55.91 51.70 -51.80%
EY 5.79 0.50 0.51 0.85 1.48 1.79 1.93 107.86%
DY 0.00 1.11 0.00 0.00 0.00 2.49 0.00 -
P/NAPS 0.74 0.77 0.69 0.58 0.63 0.85 0.93 -14.11%

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