[CIMB] QoQ TTM Result on 31-Dec-2018 [#4]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	17,347,985	16,850,076	17,244,803	17,381,968	17,822,920	18,105,528	17,569,310	-0.84%
YoY %	2.95%	-2.29%	-0.79%	-2.47%	-1.56%	3.05%	-	-
Horiz. %	98.74%	95.91%	98.15%	98.93%	101.44%	103.05%	100.00%	-
PBT	6,408,051	6,557,569	7,060,900	7,200,667	7,223,833	7,264,783	6,239,280	1.79%
YoY %	-2.28%	-7.13%	-1.94%	-0.32%	-0.56%	16.44%	-	-
Horiz. %	102.70%	105.10%	113.17%	115.41%	115.78%	116.44%	100.00%	-
Tax	-1,601,190	-1,545,480	-1,529,333	-1,537,314	-1,584,862	-1,652,054	-1,502,843	4.31%
YoY %	-3.60%	-1.06%	0.52%	3.00%	4.07%	-9.93%	-	-
Horiz. %	106.54%	102.84%	101.76%	102.29%	105.46%	109.93%	100.00%	-
NP	4,806,861	5,012,089	5,531,567	5,663,353	5,638,971	5,612,729	4,736,437	0.98%
YoY %	-4.09%	-9.39%	-2.33%	0.43%	0.47%	18.50%	-	-
Horiz. %	101.49%	105.82%	116.79%	119.57%	119.06%	118.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,828,150	4,997,520	5,469,678	5,583,510	5,526,604	5,479,110	4,600,791	3.26%
YoY %	-3.39%	-8.63%	-2.04%	1.03%	0.87%	19.09%	-	-
Horiz. %	104.94%	108.62%	118.89%	121.36%	120.12%	119.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	23.57%	21.66%	21.35%	21.94%	22.74%	24.09%	-
YoY %	6.02%	8.82%	1.45%	-2.69%	-3.52%	-5.60%	-	-
Horiz. %	103.74%	97.84%	89.91%	88.63%	91.08%	94.40%	100.00%	-
Total Cost	12,541,124	11,837,987	11,713,236	11,718,615	12,183,949	12,492,799	12,832,873	-1.52%
YoY %	5.94%	1.07%	-0.05%	-3.82%	-2.47%	-2.65%	-	-
Horiz. %	97.73%	92.25%	91.28%	91.32%	94.94%	97.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	56,078,569	54,592,153	52,835,961	51,096,139	50,010,532	48,333,093	46,951,557	12.56%
YoY %	2.72%	3.32%	3.40%	2.17%	3.47%	2.94%	-	-
Horiz. %	119.44%	116.27%	112.53%	108.83%	106.52%	102.94%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	2,497,337	2,497,337	2,353,058	2,353,058	2,309,332	2,309,332	2,267,214	6.65%
YoY %	0.00%	6.13%	0.00%	1.89%	0.00%	1.86%	-	-
Horiz. %	110.15%	110.15%	103.79%	103.79%	101.86%	101.86%	100.00%	-
Div Payout %	51.72%	49.97%	43.02%	42.14%	41.79%	42.15%	49.28%	-
YoY %	3.50%	16.16%	2.09%	0.84%	-0.85%	-14.47%	-	-
Horiz. %	104.95%	101.40%	87.30%	85.51%	84.80%	85.53%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	56,078,569	54,592,153	52,835,961	51,096,139	50,010,532	48,333,093	46,951,557	12.56%
YoY %	2.72%	3.32%	3.40%	2.17%	3.47%	2.94%	-	-
Horiz. %	119.44%	116.27%	112.53%	108.83%	106.52%	102.94%	100.00%	-
NOSH	9,727,423	9,727,423	9,564,459	9,564,459	9,365,799	9,365,799	9,225,547	3.59%
YoY %	0.00%	1.70%	0.00%	2.12%	0.00%	1.52%	-	-
Horiz. %	105.44%	105.44%	103.67%	103.67%	101.52%	101.52%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	27.71%	29.75%	32.08%	32.58%	31.64%	31.00%	26.96%	-
YoY %	-6.86%	-7.26%	-1.53%	2.97%	2.06%	14.99%	-	-
Horiz. %	102.78%	110.35%	118.99%	120.85%	117.36%	114.99%	100.00%	-
ROE	8.61%	9.15%	10.35%	10.93%	11.05%	11.34%	9.80%	-
YoY %	-5.90%	-11.59%	-5.31%	-1.09%	-2.56%	15.71%	-	-
Horiz. %	87.86%	93.37%	105.61%	111.53%	112.76%	115.71%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	178.34	173.99	180.30	182.73	190.30	194.27	190.44	-4.27%
YoY %	2.50%	-3.50%	-1.33%	-3.98%	-2.04%	2.01%	-	-
Horiz. %	93.65%	91.36%	94.68%	95.95%	99.93%	102.01%	100.00%	-
EPS	49.63	51.60	57.19	58.70	59.01	58.79	49.87	-0.32%
YoY %	-3.82%	-9.77%	-2.57%	-0.53%	0.37%	17.89%	-	-
Horiz. %	99.52%	103.47%	114.68%	117.71%	118.33%	117.89%	100.00%	-
DPS	25.67	25.79	24.60	24.74	24.66	24.78	24.58	2.93%
YoY %	-0.47%	4.84%	-0.57%	0.32%	-0.48%	0.81%	-	-
Horiz. %	104.43%	104.92%	100.08%	100.65%	100.33%	100.81%	100.00%	-
NAPS	5.765	5.6371	5.5242	5.3714	5.3397	5.1862	5.0893	8.65%
YoY %	2.27%	2.04%	2.84%	0.59%	2.96%	1.90%	-	-
Horiz. %	113.28%	110.76%	108.55%	105.54%	104.92%	101.90%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 9,564,459
RPS	162.49	157.83	161.53	162.81	166.94	169.59	164.57	-0.84%
YoY %	2.95%	-2.29%	-0.79%	-2.47%	-1.56%	3.05%	-	-
Horiz. %	98.74%	95.90%	98.15%	98.93%	101.44%	103.05%	100.00%	-
EPS	45.22	46.81	51.23	52.30	51.77	51.32	43.09	3.26%
YoY %	-3.40%	-8.63%	-2.05%	1.02%	0.88%	19.10%	-	-
Horiz. %	104.94%	108.63%	118.89%	121.37%	120.14%	119.10%	100.00%	-
DPS	23.39	23.39	22.04	22.04	21.63	21.63	21.24	6.63%
YoY %	0.00%	6.13%	0.00%	1.90%	0.00%	1.84%	-	-
Horiz. %	110.12%	110.12%	103.77%	103.77%	101.84%	101.84%	100.00%	-
NAPS	5.2527	5.1135	4.949	4.786	4.6843	4.5272	4.3978	12.56%
YoY %	2.72%	3.32%	3.41%	2.17%	3.47%	2.94%	-	-
Horiz. %	119.44%	116.27%	112.53%	108.83%	106.51%	102.94%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	5.03	5.38	5.15	5.71	6.01	5.45	7.19	-
P/RPS	2.82	3.09	2.86	3.12	3.16	2.81	3.78	-17.72%
YoY %	-8.74%	8.04%	-8.33%	-1.27%	12.46%	-25.66%	-	-
Horiz. %	74.60%	81.75%	75.66%	82.54%	83.60%	74.34%	100.00%	-
P/EPS	10.13	10.43	9.01	9.73	10.18	9.27	14.42	-20.95%
YoY %	-2.88%	15.76%	-7.40%	-4.42%	9.82%	-35.71%	-	-
Horiz. %	70.25%	72.33%	62.48%	67.48%	70.60%	64.29%	100.00%	-
EY	9.87	9.59	11.10	10.28	9.82	10.79	6.94	26.43%
YoY %	2.92%	-13.60%	7.98%	4.68%	-8.99%	55.48%	-	-
Horiz. %	142.22%	138.18%	159.94%	148.13%	141.50%	155.48%	100.00%	-
DY	5.10	4.79	4.78	4.33	4.10	4.55	3.42	30.49%
YoY %	6.47%	0.21%	10.39%	5.61%	-9.89%	33.04%	-	-
Horiz. %	149.12%	140.06%	139.77%	126.61%	119.88%	133.04%	100.00%	-
P/NAPS	0.87	0.95	0.93	1.06	1.13	1.05	1.41	-27.50%
YoY %	-8.42%	2.15%	-12.26%	-6.19%	7.62%	-25.53%	-	-
Horiz. %	61.70%	67.38%	65.96%	75.18%	80.14%	74.47%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	22/11/19	29/08/19	29/05/19	28/02/19	29/11/18	29/08/18	30/05/18	-
Price	5.37	4.94	5.15	5.85	5.85	6.09	5.90	-
P/RPS	3.01	2.84	2.86	3.20	3.07	3.13	3.10	-1.94%
YoY %	5.99%	-0.70%	-10.63%	4.23%	-1.92%	0.97%	-	-
Horiz. %	97.10%	91.61%	92.26%	103.23%	99.03%	100.97%	100.00%	-
P/EPS	10.82	9.57	9.01	9.97	9.91	10.36	11.83	-5.77%
YoY %	13.06%	6.22%	-9.63%	0.61%	-4.34%	-12.43%	-	-
Horiz. %	91.46%	80.90%	76.16%	84.28%	83.77%	87.57%	100.00%	-
EY	9.24	10.45	11.10	10.03	10.09	9.65	8.45	6.13%
YoY %	-11.58%	-5.86%	10.67%	-0.59%	4.56%	14.20%	-	-
Horiz. %	109.35%	123.67%	131.36%	118.70%	119.41%	114.20%	100.00%	-
DY	4.78	5.22	4.78	4.23	4.21	4.07	4.17	9.51%
YoY %	-8.43%	9.21%	13.00%	0.48%	3.44%	-2.40%	-	-
Horiz. %	114.63%	125.18%	114.63%	101.44%	100.96%	97.60%	100.00%	-
P/NAPS	0.93	0.88	0.93	1.09	1.10	1.17	1.16	-13.68%
YoY %	5.68%	-5.38%	-14.68%	-0.91%	-5.98%	0.86%	-	-
Horiz. %	80.17%	75.86%	80.17%	93.97%	94.83%	100.86%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

363

PTRANS

PERAK TRANSIT BERHAD

361

HLIND

HONG LEONG INDUSTRIES BHD

358

SAPNRG

SAPURA ENERGY BERHAD

287

DNEX

DAGANG NEXCHANGE BERHAD

242

YTLPOWR

YTL POWER INTERNATIONAL BHD

221

MYEG

MY E.G. SERVICES BHD

194

GENTING

GENTING BHD

179

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

173

Daily Stocks

SAPNRG

0.05

+0.005

68,053,300

ICONIC-WA

0.035

+0.015

38,735,700

BJCORP

0.305

+0.02

24,958,500

EKOVEST

0.45

-0.01

23,645,900

ICONIC

0.09

0.00

21,814,600

BJCORP-WC

0.045

+0.005

12,884,600

EKOVEST-C52

0.05

0.00

11,084,400

TAS

0.69

+0.105

9,384,700

HANDAL-WB

0.025

+0.02

9,344,700

KGW

0.225

+0.015

8,691,300

More active Stocks

AJI

19.50

+0.12

15,700

TAS

0.69

+0.105

9,384,700

UTDPLT

26.20

+0.10

39,500

DLADY

33.60

+0.10

1,400

TESLA-C3

0.19

+0.09

500

HEIM

23.08

+0.08

1,400

AEONCR

7.32

+0.07

85,300

PPB

15.94

+0.06

12,200

CARLSBG

18.44

+0.06

10,400

MSM-CQ

0.865

+0.055

100

More gainer Stocks

NVIDIA-C1

3.99

-0.27

1,400

ALLIANZ

20.96

-0.16

12,700

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

UWC

3.20

-0.08

29,600

PETDAG

21.72

-0.08

200

NIKKEI-CE

0.76

-0.06

6,500

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