[CIMB] QoQ TTM Result on 30-Sep-2018 [#3]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	16,850,076	17,244,803	17,381,968	17,822,920	18,105,528	17,569,310	17,626,496	-2.96%
YoY %	-2.29%	-0.79%	-2.47%	-1.56%	3.05%	-0.32%	-	-
Horiz. %	95.60%	97.83%	98.61%	101.11%	102.72%	99.68%	100.00%	-
PBT	6,557,569	7,060,900	7,200,667	7,223,833	7,264,783	6,239,280	6,109,985	4.83%
YoY %	-7.13%	-1.94%	-0.32%	-0.56%	16.44%	2.12%	-	-
Horiz. %	107.33%	115.56%	117.85%	118.23%	118.90%	102.12%	100.00%	-
Tax	-1,545,480	-1,529,333	-1,537,314	-1,584,862	-1,652,054	-1,502,843	-1,502,019	1.92%
YoY %	-1.06%	0.52%	3.00%	4.07%	-9.93%	-0.05%	-	-
Horiz. %	102.89%	101.82%	102.35%	105.52%	109.99%	100.05%	100.00%	-
NP	5,012,089	5,531,567	5,663,353	5,638,971	5,612,729	4,736,437	4,607,966	5.78%
YoY %	-9.39%	-2.33%	0.43%	0.47%	18.50%	2.79%	-	-
Horiz. %	108.77%	120.04%	122.90%	122.37%	121.80%	102.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,997,520	5,469,678	5,583,510	5,526,604	5,479,110	4,600,791	4,475,175	7.65%
YoY %	-8.63%	-2.04%	1.03%	0.87%	19.09%	2.81%	-	-
Horiz. %	111.67%	122.22%	124.77%	123.49%	122.43%	102.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.57%	21.66%	21.35%	21.94%	22.74%	24.09%	24.58%	-
YoY %	8.82%	1.45%	-2.69%	-3.52%	-5.60%	-1.99%	-	-
Horiz. %	95.89%	88.12%	86.86%	89.26%	92.51%	98.01%	100.00%	-
Total Cost	11,837,987	11,713,236	11,718,615	12,183,949	12,492,799	12,832,873	13,018,530	-6.15%
YoY %	1.07%	-0.05%	-3.82%	-2.47%	-2.65%	-1.43%	-	-
Horiz. %	90.93%	89.97%	90.01%	93.59%	95.96%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,592,153	52,835,961	51,096,139	50,010,532	48,333,093	46,951,557	47,841,687	9.22%
YoY %	3.32%	3.40%	2.17%	3.47%	2.94%	-1.86%	-	-
Horiz. %	114.11%	110.44%	106.80%	104.53%	101.03%	98.14%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	2,497,337	2,353,058	2,353,058	2,309,332	2,309,332	2,267,214	2,267,214	6.67%
YoY %	6.13%	0.00%	1.89%	0.00%	1.86%	0.00%	-	-
Horiz. %	110.15%	103.79%	103.79%	101.86%	101.86%	100.00%	100.00%	-
Div Payout %	49.97%	43.02%	42.14%	41.79%	42.15%	49.28%	50.66%	-
YoY %	16.16%	2.09%	0.84%	-0.85%	-14.47%	-2.72%	-	-
Horiz. %	98.64%	84.92%	83.18%	82.49%	83.20%	97.28%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	54,592,153	52,835,961	51,096,139	50,010,532	48,333,093	46,951,557	47,841,687	9.22%
YoY %	3.32%	3.40%	2.17%	3.47%	2.94%	-1.86%	-	-
Horiz. %	114.11%	110.44%	106.80%	104.53%	101.03%	98.14%	100.00%	-
NOSH	9,727,423	9,564,459	9,564,459	9,365,799	9,365,799	9,225,547	9,225,547	3.60%
YoY %	1.70%	0.00%	2.12%	0.00%	1.52%	0.00%	-	-
Horiz. %	105.44%	103.67%	103.67%	101.52%	101.52%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	29.75%	32.08%	32.58%	31.64%	31.00%	26.96%	26.14%	-
YoY %	-7.26%	-1.53%	2.97%	2.06%	14.99%	3.14%	-	-
Horiz. %	113.81%	122.72%	124.64%	121.04%	118.59%	103.14%	100.00%	-
ROE	9.15%	10.35%	10.93%	11.05%	11.34%	9.80%	9.35%	-
YoY %	-11.59%	-5.31%	-1.09%	-2.56%	15.71%	4.81%	-	-
Horiz. %	97.86%	110.70%	116.90%	118.18%	121.28%	104.81%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	173.99	180.30	182.73	190.30	194.27	190.44	192.68	-6.59%
YoY %	-3.50%	-1.33%	-3.98%	-2.04%	2.01%	-1.16%	-	-
Horiz. %	90.30%	93.57%	94.84%	98.76%	100.83%	98.84%	100.00%	-
EPS	51.60	57.19	58.70	59.01	58.79	49.87	48.92	3.62%
YoY %	-9.77%	-2.57%	-0.53%	0.37%	17.89%	1.94%	-	-
Horiz. %	105.48%	116.91%	119.99%	120.63%	120.18%	101.94%	100.00%	-
DPS	25.79	24.60	24.74	24.66	24.78	24.58	24.78	2.70%
YoY %	4.84%	-0.57%	0.32%	-0.48%	0.81%	-0.81%	-	-
Horiz. %	104.08%	99.27%	99.84%	99.52%	100.00%	99.19%	100.00%	-
NAPS	5.6371	5.5242	5.3714	5.3397	5.1862	5.0893	5.2296	5.14%
YoY %	2.04%	2.84%	0.59%	2.96%	1.90%	-2.68%	-	-
Horiz. %	107.79%	105.63%	102.71%	102.11%	99.17%	97.32%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 9,365,799
RPS	157.77	161.47	162.75	166.88	169.53	164.51	165.04	-2.96%
YoY %	-2.29%	-0.79%	-2.47%	-1.56%	3.05%	-0.32%	-	-
Horiz. %	95.60%	97.84%	98.61%	101.11%	102.72%	99.68%	100.00%	-
EPS	46.79	51.21	52.28	51.75	51.30	43.08	41.90	7.65%
YoY %	-8.63%	-2.05%	1.02%	0.88%	19.08%	2.82%	-	-
Horiz. %	111.67%	122.22%	124.77%	123.51%	122.43%	102.82%	100.00%	-
DPS	23.38	22.03	22.03	21.62	21.62	21.23	21.23	6.66%
YoY %	6.13%	0.00%	1.90%	0.00%	1.84%	0.00%	-	-
Horiz. %	110.13%	103.77%	103.77%	101.84%	101.84%	100.00%	100.00%	-
NAPS	5.1117	4.9473	4.7843	4.6827	4.5256	4.3963	4.4796	9.22%
YoY %	3.32%	3.41%	2.17%	3.47%	2.94%	-1.86%	-	-
Horiz. %	114.11%	110.44%	106.80%	104.53%	101.03%	98.14%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	5.38	5.15	5.71	6.01	5.45	7.19	6.54	-
P/RPS	3.09	2.86	3.12	3.16	2.81	3.78	3.39	-6.00%
YoY %	8.04%	-8.33%	-1.27%	12.46%	-25.66%	11.50%	-	-
Horiz. %	91.15%	84.37%	92.04%	93.22%	82.89%	111.50%	100.00%	-
P/EPS	10.43	9.01	9.73	10.18	9.27	14.42	13.37	-15.29%
YoY %	15.76%	-7.40%	-4.42%	9.82%	-35.71%	7.85%	-	-
Horiz. %	78.01%	67.39%	72.77%	76.14%	69.33%	107.85%	100.00%	-
EY	9.59	11.10	10.28	9.82	10.79	6.94	7.48	18.07%
YoY %	-13.60%	7.98%	4.68%	-8.99%	55.48%	-7.22%	-	-
Horiz. %	128.21%	148.40%	137.43%	131.28%	144.25%	92.78%	100.00%	-
DY	4.79	4.78	4.33	4.10	4.55	3.42	3.79	16.94%
YoY %	0.21%	10.39%	5.61%	-9.89%	33.04%	-9.76%	-	-
Horiz. %	126.39%	126.12%	114.25%	108.18%	120.05%	90.24%	100.00%	-
P/NAPS	0.95	0.93	1.06	1.13	1.05	1.41	1.25	-16.76%
YoY %	2.15%	-12.26%	-6.19%	7.62%	-25.53%	12.80%	-	-
Horiz. %	76.00%	74.40%	84.80%	90.40%	84.00%	112.80%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/05/19	28/02/19	29/11/18	29/08/18	30/05/18	28/02/18	-
Price	4.94	5.15	5.85	5.85	6.09	5.90	7.19	-
P/RPS	2.84	2.86	3.20	3.07	3.13	3.10	3.73	-16.65%
YoY %	-0.70%	-10.63%	4.23%	-1.92%	0.97%	-16.89%	-	-
Horiz. %	76.14%	76.68%	85.79%	82.31%	83.91%	83.11%	100.00%	-
P/EPS	9.57	9.01	9.97	9.91	10.36	11.83	14.70	-24.94%
YoY %	6.22%	-9.63%	0.61%	-4.34%	-12.43%	-19.52%	-	-
Horiz. %	65.10%	61.29%	67.82%	67.41%	70.48%	80.48%	100.00%	-
EY	10.45	11.10	10.03	10.09	9.65	8.45	6.80	33.27%
YoY %	-5.86%	10.67%	-0.59%	4.56%	14.20%	24.26%	-	-
Horiz. %	153.68%	163.24%	147.50%	148.38%	141.91%	124.26%	100.00%	-
DY	5.22	4.78	4.23	4.21	4.07	4.17	3.45	31.89%
YoY %	9.21%	13.00%	0.48%	3.44%	-2.40%	20.87%	-	-
Horiz. %	151.30%	138.55%	122.61%	122.03%	117.97%	120.87%	100.00%	-
P/NAPS	0.88	0.93	1.09	1.10	1.17	1.16	1.37	-25.61%
YoY %	-5.38%	-14.68%	-0.91%	-5.98%	0.86%	-15.33%	-	-
Horiz. %	64.23%	67.88%	79.56%	80.29%	85.40%	84.67%	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 ⃤ & 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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:35:00

EMA 5

5 Mins

SELL

2024-04-29 16:30:00

OBV

30 Mins

BUY

2024-04-29 16:30:00

EMA 5

10 Mins

SELL

2024-04-29 16:05:00

EMA 5

5 Mins

BUY

2024-04-29 16:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

736

YTLPOWR

YTL POWER INTERNATIONAL BHD

574

MPI

MALAYSIAN PACIFIC INDUSTRIES

513

PTRANS

PERAK TRANSIT BERHAD

508

HLIND

HONG LEONG INDUSTRIES BHD

484

MYEG

MY E.G. SERVICES BHD

481

YTL

YTL CORPORATION BHD

380

CAPITALA

CAPITAL A BERHAD

343

SAPNRG

SAPURA ENERGY BERHAD

261

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More