Highlights

[CIMBC50] QoQ Quarter Result on 2018-09-30 [#1]

Stock [CIMBC50]: CIMB FTSE CHINA 25
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -37.20%    YoY -     -78.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue -594 321 -145 -637 571 1,167 238 -
  QoQ % -285.05% 321.38% 77.24% -211.56% -51.07% 390.34% -
  Horiz. % -249.58% 134.87% -60.92% -267.65% 239.92% 490.34% 100.00%
PBT -686 266 -332 -680 522 1,115 187 -
  QoQ % -357.89% 180.12% 51.18% -230.27% -53.18% 496.26% -
  Horiz. % -366.84% 142.25% -177.54% -363.64% 279.14% 596.26% 100.00%
Tax -29 -28 711 0 -1 -20 -24 13.41%
  QoQ % -3.57% -103.94% 0.00% 0.00% 95.00% 16.67% -
  Horiz. % 120.83% 116.67% -2,962.50% -0.00% 4.17% 83.33% 100.00%
NP -715 238 379 -680 521 1,095 163 -
  QoQ % -400.42% -37.20% 155.74% -230.52% -52.42% 571.78% -
  Horiz. % -438.65% 146.01% 232.52% -417.18% 319.63% 671.78% 100.00%
NP to SH -715 238 379 -680 521 1,095 163 -
  QoQ % -400.42% -37.20% 155.74% -230.52% -52.42% 571.78% -
  Horiz. % -438.65% 146.01% 232.52% -417.18% 319.63% 671.78% 100.00%
Tax Rate - % 10.53 % - % - % 0.19 % 1.79 % 12.83 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -89.39% -86.05% -
  Horiz. % 0.00% 82.07% 0.00% 0.00% 1.48% 13.95% 100.00%
Total Cost 121 83 -524 43 50 72 75 37.44%
  QoQ % 45.78% 115.84% -1,318.60% -14.00% -30.56% -4.00% -
  Horiz. % 161.33% 110.67% -698.67% 57.33% 66.67% 96.00% 100.00%
Net Worth 10,509 13,394 15,170 15,384 16,065 1,587,053 14,448 -19.07%
  QoQ % -21.53% -11.71% -1.39% -4.24% -98.99% 10,884.19% -
  Horiz. % 72.74% 92.70% 104.99% 106.48% 111.19% 10,984.19% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 10,509 13,394 15,170 15,384 16,065 1,587,053 14,448 -19.07%
  QoQ % -21.53% -11.71% -1.39% -4.24% -98.99% 10,884.19% -
  Horiz. % 72.74% 92.70% 104.99% 106.48% 111.19% 10,984.19% 100.00%
NOSH 7,150 8,450 9,750 9,750 9,750 995,454 9,750 -18.63%
  QoQ % -15.38% -13.33% 0.00% 0.00% -99.02% 10,109.79% -
  Horiz. % 73.33% 86.67% 100.00% 100.00% 100.00% 10,209.79% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.00 % 74.14 % 0.00 % 0.00 % 91.24 % 93.83 % 68.49 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -2.76% 37.00% -
  Horiz. % 0.00% 108.25% 0.00% 0.00% 133.22% 137.00% 100.00%
ROE -6.80 % 1.78 % 2.50 % -4.42 % 3.24 % 0.07 % 1.13 % -
  QoQ % -482.02% -28.80% 156.56% -236.42% 4,528.57% -93.81% -
  Horiz. % -601.77% 157.52% 221.24% -391.15% 286.73% 6.19% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS - 3.80 - - 5.86 0.12 2.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 4,783.33% -95.08% -
  Horiz. % 0.00% 155.74% 0.00% 0.00% 240.16% 4.92% 100.00%
EPS -0.10 0.03 -0.03 -0.07 0.05 0.11 0.02 -
  QoQ % -433.33% 200.00% 57.14% -240.00% -54.55% 450.00% -
  Horiz. % -500.00% 150.00% -150.00% -350.00% 250.00% 550.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4699 1.5851 1.5559 1.5779 1.6477 1.5943 1.4819 -0.54%
  QoQ % -7.27% 1.88% -1.39% -4.24% 3.35% 7.58% -
  Horiz. % 99.19% 106.96% 104.99% 106.48% 111.19% 107.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,150
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS - 4.49 - - 7.99 16.32 3.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -51.04% 390.09% -
  Horiz. % 0.00% 134.83% 0.00% 0.00% 239.94% 490.09% 100.00%
EPS -0.10 3.33 5.30 -9.51 7.29 15.31 2.28 -
  QoQ % -103.00% -37.17% 155.73% -230.45% -52.38% 571.49% -
  Horiz. % -4.39% 146.05% 232.46% -417.11% 319.74% 671.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4699 1.8733 2.1217 2.1517 2.2469 221.9655 2.0208 -19.07%
  QoQ % -21.53% -11.71% -1.39% -4.24% -98.99% 10,884.04% -
  Horiz. % 72.74% 92.70% 104.99% 106.48% 111.19% 10,984.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.4700 1.5800 1.5400 1.6000 1.6600 1.6100 1.4800 -
P/RPS 0.00 41.59 0.00 0.00 28.35 1,373.34 60.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -97.94% 2,165.12% -
  Horiz. % 0.00% 68.60% 0.00% 0.00% 46.76% 2,265.12% 100.00%
P/EPS -14.70 56.10 39.62 -22.94 31.07 1,463.64 88.53 -
  QoQ % -126.20% 41.60% 272.71% -173.83% -97.88% 1,553.27% -
  Horiz. % -16.60% 63.37% 44.75% -25.91% 35.10% 1,653.27% 100.00%
EY -6.80 1.78 2.52 -4.36 3.22 0.07 1.13 -
  QoQ % -482.02% -29.37% 157.80% -235.40% 4,500.00% -93.81% -
  Horiz. % -601.77% 157.52% 223.01% -385.84% 284.96% 6.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.00 0.99 1.01 1.01 1.01 1.00 -
  QoQ % 0.00% 1.01% -1.98% 0.00% 0.00% 1.00% -
  Horiz. % 100.00% 100.00% 99.00% 101.00% 101.00% 101.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.6050 1.5500 1.5700 1.6400 1.6600 1.6900 1.6500 -
P/RPS 0.00 40.80 0.00 0.00 28.35 1,441.58 67.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -98.03% 2,032.83% -
  Horiz. % 0.00% 60.36% 0.00% 0.00% 41.94% 2,132.83% 100.00%
P/EPS -16.05 55.03 40.39 -23.51 31.07 1,536.36 98.70 -
  QoQ % -129.17% 36.25% 271.80% -175.67% -97.98% 1,456.60% -
  Horiz. % -16.26% 55.75% 40.92% -23.82% 31.48% 1,556.60% 100.00%
EY -6.23 1.82 2.48 -4.25 3.22 0.07 1.01 -
  QoQ % -442.31% -26.61% 158.35% -231.99% 4,500.00% -93.07% -
  Horiz. % -616.83% 180.20% 245.54% -420.79% 318.81% 6.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.09 0.98 1.01 1.04 1.01 1.06 1.11 -1.20%
  QoQ % 11.22% -2.97% -2.88% 2.97% -4.72% -4.50% -
  Horiz. % 98.20% 88.29% 90.99% 93.69% 90.99% 95.50% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers