[CIMB] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -16.01%
YoY- -24.03%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 5,219,663 4,586,663 4,716,038 4,522,437 4,074,543 4,515,495 4,313,124 3.22%
PBT 2,016,629 981,249 165,982 1,079,002 1,512,213 1,535,379 1,211,654 8.85%
Tax -661,460 -99,568 29,820 -312,903 -394,440 -441,988 -333,233 12.09%
NP 1,355,169 881,681 195,802 766,099 1,117,773 1,093,391 878,421 7.48%
-
NP to SH 1,324,952 854,511 214,976 848,641 1,117,135 1,060,229 854,385 7.58%
-
Tax Rate 32.80% 10.15% -17.97% 29.00% 26.08% 28.79% 27.50% -
Total Cost 3,864,494 3,704,982 4,520,236 3,756,338 2,956,770 3,422,104 3,434,703 1.98%
-
Net Worth 62,114,290 58,500,021 55,925,837 55,791,709 51,096,139 47,841,687 45,091,606 5.48%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 1,378,103 1,274,875 477,294 1,181,318 1,141,515 1,097,790 1,059,109 4.48%
Div Payout % 104.01% 149.19% 222.02% 139.20% 102.18% 103.54% 123.96% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 62,114,290 58,500,021 55,925,837 55,791,709 51,096,139 47,841,687 45,091,606 5.48%
NOSH 10,665,106 10,221,456 9,922,971 9,922,971 9,564,459 9,225,547 8,868,384 3.12%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 25.96% 19.22% 4.15% 16.94% 27.43% 24.21% 20.37% -
ROE 2.13% 1.46% 0.38% 1.52% 2.19% 2.22% 1.89% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 49.24 45.15 47.53 45.94 42.83 49.36 48.87 0.12%
EPS 12.49 8.37 2.17 8.56 11.67 11.57 9.67 4.35%
DPS 13.00 12.55 4.81 12.00 12.00 12.00 12.00 1.34%
NAPS 5.8594 5.7588 5.636 5.6674 5.3714 5.2296 5.109 2.30%
Adjusted Per Share Value based on latest NOSH - 9,922,971
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 48.69 42.79 44.00 42.19 38.01 42.12 40.24 3.22%
EPS 12.36 7.97 2.01 7.92 10.42 9.89 7.97 7.58%
DPS 12.86 11.89 4.45 11.02 10.65 10.24 9.88 4.48%
NAPS 5.7945 5.4574 5.2172 5.2047 4.7667 4.4631 4.2065 5.48%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 5.80 5.45 4.30 5.15 5.71 6.54 4.51 -
P/RPS 11.78 12.07 9.05 11.21 13.33 13.25 9.23 4.14%
P/EPS 46.41 64.79 198.48 59.74 48.62 56.43 46.59 -0.06%
EY 2.15 1.54 0.50 1.67 2.06 1.77 2.15 0.00%
DY 2.24 2.30 1.12 2.33 2.10 1.83 2.66 -2.82%
P/NAPS 0.99 0.95 0.76 0.91 1.06 1.25 0.88 1.98%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 5.61 5.71 4.33 4.82 5.85 7.19 4.97 -
P/RPS 11.39 12.65 9.11 10.49 13.66 14.57 10.17 1.90%
P/EPS 44.88 67.88 199.87 55.91 49.81 62.04 51.34 -2.21%
EY 2.23 1.47 0.50 1.79 2.01 1.61 1.95 2.26%
DY 2.32 2.20 1.11 2.49 2.05 1.67 2.41 -0.63%
P/NAPS 0.96 0.99 0.77 0.85 1.09 1.37 0.97 -0.17%

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