[CIMB] QoQ TTM Result on 30-Sep-2023 [#3]

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	21,014,482	20,858,917	20,547,976	20,098,392	19,837,516	19,204,516	18,603,156	8.44%
YoY %	0.75%	1.51%	2.24%	1.32%	3.30%	3.23%	-	-
Horiz. %	112.96%	112.13%	110.45%	108.04%	106.64%	103.23%	100.00%	-
PBT	9,540,731	9,226,644	8,936,408	8,559,733	8,371,010	7,335,630	5,466,547	44.81%
YoY %	3.40%	3.25%	4.40%	2.25%	14.11%	34.19%	-	-
Horiz. %	174.53%	168.78%	163.47%	156.58%	153.13%	134.19%	100.00%	-
Tax	-2,378,636	-2,469,805	-2,624,208	-2,744,564	-2,778,079	-2,216,187	-1,868,827	17.39%
YoY %	3.69%	5.88%	4.39%	1.21%	-25.35%	-18.59%	-	-
Horiz. %	127.28%	132.16%	140.42%	146.86%	148.65%	118.59%	100.00%	-
NP	7,162,095	6,756,839	6,312,200	5,815,169	5,592,931	5,119,443	3,597,720	58.05%
YoY %	6.00%	7.04%	8.55%	3.97%	9.25%	42.30%	-	-
Horiz. %	199.07%	187.81%	175.45%	161.63%	155.46%	142.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,980,962	6,590,742	6,150,182	5,657,789	5,439,863	4,969,422	3,461,597	59.41%
YoY %	5.92%	7.16%	8.70%	4.01%	9.47%	43.56%	-	-
Horiz. %	201.67%	190.40%	177.67%	163.44%	157.15%	143.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.93%	26.77%	29.37%	32.06%	33.19%	30.21%	34.19%	-
YoY %	-6.87%	-8.85%	-8.39%	-3.40%	9.86%	-11.64%	-	-
Horiz. %	72.92%	78.30%	85.90%	93.77%	97.08%	88.36%	100.00%	-
Total Cost	13,852,387	14,102,078	14,235,776	14,283,223	14,244,585	14,085,073	15,005,436	-5.17%
YoY %	-1.77%	-0.94%	-0.33%	0.27%	1.13%	-6.13%	-	-
Horiz. %	92.32%	93.98%	94.87%	95.19%	94.93%	93.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,327,042	68,203,327	66,992,836	65,326,948	62,114,290	61,855,700	59,906,296	9.13%
YoY %	0.18%	1.81%	2.55%	5.17%	0.42%	3.25%	-	-
Horiz. %	114.06%	113.85%	111.83%	109.05%	103.69%	103.25%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	4,585,993	3,244,496	3,244,496	2,730,366	2,730,366	2,627,138	2,627,138	44.83%
YoY %	41.35%	0.00%	18.83%	0.00%	3.93%	0.00%	-	-
Horiz. %	174.56%	123.50%	123.50%	103.93%	103.93%	100.00%	100.00%	-
Div Payout %	65.69%	49.23%	52.75%	48.26%	50.19%	52.87%	75.89%	-
YoY %	33.43%	-6.67%	9.30%	-3.85%	-5.07%	-30.33%	-	-
Horiz. %	86.56%	64.87%	69.51%	63.59%	66.14%	69.67%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	68,327,042	68,203,327	66,992,836	65,326,948	62,114,290	61,855,700	59,906,296	9.13%
YoY %	0.18%	1.81%	2.55%	5.17%	0.42%	3.25%	-	-
Horiz. %	114.06%	113.85%	111.83%	109.05%	103.69%	103.25%	100.00%	-
NOSH	10,665,106	10,665,106	10,665,106	10,665,106	10,665,106	10,474,258	10,474,258	1.20%
YoY %	0.00%	0.00%	0.00%	0.00%	1.82%	0.00%	-	-
Horiz. %	101.82%	101.82%	101.82%	101.82%	101.82%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	34.08%	32.39%	30.72%	28.93%	28.19%	26.66%	19.34%	-
YoY %	5.22%	5.44%	6.19%	2.63%	5.74%	37.85%	-	-
Horiz. %	176.22%	167.48%	158.84%	149.59%	145.76%	137.85%	100.00%	-
ROE	10.22%	9.66%	9.18%	8.66%	8.76%	8.03%	5.78%	-
YoY %	5.80%	5.23%	6.00%	-1.14%	9.09%	38.93%	-	-
Horiz. %	176.82%	167.13%	158.82%	149.83%	151.56%	138.93%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	197.04	195.58	192.67	188.45	187.13	183.35	178.84	6.65%
YoY %	0.75%	1.51%	2.24%	0.71%	2.06%	2.52%	-	-
Horiz. %	110.18%	109.36%	107.73%	105.37%	104.64%	102.52%	100.00%	-
EPS	65.46	61.80	57.67	53.05	51.32	47.44	33.28	56.79%
YoY %	5.92%	7.16%	8.71%	3.37%	8.18%	42.55%	-	-
Horiz. %	196.69%	185.70%	173.29%	159.41%	154.21%	142.55%	100.00%	-
DPS	43.00	30.50	30.50	25.60	25.76	25.08	25.26	42.43%
YoY %	40.98%	0.00%	19.14%	-0.62%	2.71%	-0.71%	-	-
Horiz. %	170.23%	120.74%	120.74%	101.35%	101.98%	99.29%	100.00%	-
NAPS	6.4066	6.395	6.2815	6.1253	5.8594	5.9055	5.7591	7.34%
YoY %	0.18%	1.81%	2.55%	4.54%	-0.78%	2.54%	-	-
Horiz. %	111.24%	111.04%	109.07%	106.36%	101.74%	102.54%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 10,665,106
RPS	196.77	195.31	192.40	188.19	185.75	179.82	174.19	8.44%
YoY %	0.75%	1.51%	2.24%	1.31%	3.30%	3.23%	-	-
Horiz. %	112.96%	112.12%	110.45%	108.04%	106.64%	103.23%	100.00%	-
EPS	65.37	61.71	57.59	52.98	50.94	46.53	32.41	59.43%
YoY %	5.93%	7.15%	8.70%	4.00%	9.48%	43.57%	-	-
Horiz. %	201.70%	190.40%	177.69%	163.47%	157.17%	143.57%	100.00%	-
DPS	42.94	30.38	30.38	25.57	25.57	24.60	24.60	44.82%
YoY %	41.34%	0.00%	18.81%	0.00%	3.94%	0.00%	-	-
Horiz. %	174.55%	123.50%	123.50%	103.94%	103.94%	100.00%	100.00%	-
NAPS	6.3977	6.3862	6.2728	6.1168	5.816	5.7918	5.6093	9.13%
YoY %	0.18%	1.81%	2.55%	5.17%	0.42%	3.25%	-	-
Horiz. %	114.06%	113.85%	111.83%	109.05%	103.68%	103.25%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	5.85	5.43	5.06	5.31	5.80	5.13	4.96	-
P/RPS	2.97	2.78	2.63	2.82	3.10	2.80	2.77	4.74%
YoY %	6.83%	5.70%	-6.74%	-9.03%	10.71%	1.08%	-	-
Horiz. %	107.22%	100.36%	94.95%	101.81%	111.91%	101.08%	100.00%	-
P/EPS	8.94	8.79	8.77	10.01	11.30	10.81	14.90	-28.79%
YoY %	1.71%	0.23%	-12.39%	-11.42%	4.53%	-27.45%	-	-
Horiz. %	60.00%	58.99%	58.86%	67.18%	75.84%	72.55%	100.00%	-
EY	11.19	11.38	11.40	9.99	8.85	9.25	6.71	40.49%
YoY %	-1.67%	-0.18%	14.11%	12.88%	-4.32%	37.85%	-	-
Horiz. %	166.77%	169.60%	169.90%	148.88%	131.89%	137.85%	100.00%	-
DY	7.35	5.62	6.03	4.82	4.44	4.89	5.09	27.67%
YoY %	30.78%	-6.80%	25.10%	8.56%	-9.20%	-3.93%	-	-
Horiz. %	144.40%	110.41%	118.47%	94.70%	87.23%	96.07%	100.00%	-
P/NAPS	0.91	0.85	0.81	0.87	0.99	0.87	0.86	3.82%
YoY %	7.06%	4.94%	-6.90%	-12.12%	13.79%	1.16%	-	-
Horiz. %	105.81%	98.84%	94.19%	101.16%	115.12%	101.16%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	29/02/24	30/11/23	30/08/23	31/05/23	28/02/23	30/11/22	30/08/22	-
Price	6.46	5.65	5.63	4.82	5.61	5.80	5.37	-
P/RPS	3.28	2.89	2.92	2.56	3.00	3.16	3.00	6.11%
YoY %	13.49%	-1.03%	14.06%	-14.67%	-5.06%	5.33%	-	-
Horiz. %	109.33%	96.33%	97.33%	85.33%	100.00%	105.33%	100.00%	-
P/EPS	9.87	9.14	9.76	9.09	10.93	12.22	16.14	-27.88%
YoY %	7.99%	-6.35%	7.37%	-16.83%	-10.56%	-24.29%	-	-
Horiz. %	61.15%	56.63%	60.47%	56.32%	67.72%	75.71%	100.00%	-
EY	10.13	10.94	10.24	11.01	9.15	8.18	6.20	38.59%
YoY %	-7.40%	6.84%	-6.99%	20.33%	11.86%	31.94%	-	-
Horiz. %	163.39%	176.45%	165.16%	177.58%	147.58%	131.94%	100.00%	-
DY	6.66	5.40	5.42	5.31	4.59	4.32	4.70	26.07%
YoY %	23.33%	-0.37%	2.07%	15.69%	6.25%	-8.09%	-	-
Horiz. %	141.70%	114.89%	115.32%	112.98%	97.66%	91.91%	100.00%	-
P/NAPS	1.01	0.88	0.90	0.79	0.96	0.98	0.93	5.63%
YoY %	14.77%	-2.22%	13.92%	-17.71%	-2.04%	5.38%	-	-
Horiz. %	108.60%	94.62%	96.77%	84.95%	103.23%	105.38%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:30:00

ADX

10 Mins

SELL

2024-04-26 16:25:00

ADX

5 Mins

SELL

2024-04-26 15:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-26 15:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-04-26 15:25:00

ADX

5 Mins

BUY

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 >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

387

YTLPOWR

YTL POWER INTERNATIONAL BHD

350

PTRANS

PERAK TRANSIT BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

336

YTL

YTL CORPORATION BHD

266

CAPITALA

CAPITAL A BERHAD

230

MAYBANK

MALAYAN BANKING BHD

224

PBBANK

PUBLIC BANK BHD

186

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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