[CIMB] QoQ TTM Result on 31-Dec-2019 [#4]

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	16,995,402	17,169,233	17,772,762	17,795,879	17,347,985	16,850,076	17,244,803	-0.96%
YoY %	-1.01%	-3.40%	-0.13%	2.58%	2.95%	-2.29%	-	-
Horiz. %	98.55%	99.56%	103.06%	103.20%	100.60%	97.71%	100.00%	-
PBT	2,443,349	3,326,234	5,085,678	5,974,840	6,408,051	6,557,569	7,060,900	-50.61%
YoY %	-26.54%	-34.60%	-14.88%	-6.76%	-2.28%	-7.13%	-	-
Horiz. %	34.60%	47.11%	72.03%	84.62%	90.75%	92.87%	100.00%	-
Tax	-726,483	-802,108	-1,339,421	-1,519,653	-1,601,190	-1,545,480	-1,529,333	-39.03%
YoY %	9.43%	40.12%	11.86%	5.09%	-3.60%	-1.06%	-	-
Horiz. %	47.50%	52.45%	87.58%	99.37%	104.70%	101.06%	100.00%	-
NP	1,716,866	2,524,126	3,746,257	4,455,187	4,806,861	5,012,089	5,531,567	-54.06%
YoY %	-31.98%	-32.62%	-15.91%	-7.32%	-4.09%	-9.39%	-	-
Horiz. %	31.04%	45.63%	67.73%	80.54%	86.90%	90.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,828,089	2,643,993	3,875,539	4,559,656	4,828,150	4,997,520	5,469,678	-51.74%
YoY %	-30.86%	-31.78%	-15.00%	-5.56%	-3.39%	-8.63%	-	-
Horiz. %	33.42%	48.34%	70.85%	83.36%	88.27%	91.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.73%	24.11%	26.34%	25.43%	24.99%	23.57%	21.66%	-
YoY %	23.31%	-8.47%	3.58%	1.76%	6.02%	8.82%	-	-
Horiz. %	137.26%	111.31%	121.61%	117.41%	115.37%	108.82%	100.00%	-
Total Cost	15,278,536	14,645,107	14,026,505	13,340,692	12,541,124	11,837,987	11,713,236	19.32%
YoY %	4.33%	4.41%	5.14%	6.38%	5.94%	1.07%	-	-
Horiz. %	130.44%	125.03%	119.75%	113.89%	107.07%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,071,469	56,061,782	54,696,383	55,791,709	56,078,569	54,592,153	52,835,961	2.79%
YoY %	-1.77%	2.50%	-1.96%	-0.51%	2.72%	3.32%	-	-
Horiz. %	104.23%	106.11%	103.52%	105.59%	106.14%	103.32%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	1,181,318	1,181,318	2,537,140	2,537,140	2,497,337	2,497,337	2,353,058	-36.75%
YoY %	0.00%	-53.44%	0.00%	1.59%	0.00%	6.13%	-	-
Horiz. %	50.20%	50.20%	107.82%	107.82%	106.13%	106.13%	100.00%	-
Div Payout %	64.62%	44.68%	65.47%	55.64%	51.72%	49.97%	43.02%	-
YoY %	44.63%	-31.76%	17.67%	7.58%	3.50%	16.16%	-	-
Horiz. %	150.21%	103.86%	152.19%	129.34%	120.22%	116.16%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	55,071,469	56,061,782	54,696,383	55,791,709	56,078,569	54,592,153	52,835,961	2.79%
YoY %	-1.77%	2.50%	-1.96%	-0.51%	2.72%	3.32%	-	-
Horiz. %	104.23%	106.11%	103.52%	105.59%	106.14%	103.32%	100.00%	-
NOSH	9,922,971	9,922,971	9,922,971	9,922,971	9,727,423	9,727,423	9,564,459	2.47%
YoY %	0.00%	0.00%	0.00%	2.01%	0.00%	1.70%	-	-
Horiz. %	103.75%	103.75%	103.75%	103.75%	101.70%	101.70%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	10.10%	14.70%	21.08%	25.03%	27.71%	29.75%	32.08%	-
YoY %	-31.29%	-30.27%	-15.78%	-9.67%	-6.86%	-7.26%	-	-
Horiz. %	31.48%	45.82%	65.71%	78.02%	86.38%	92.74%	100.00%	-
ROE	3.32%	4.72%	7.09%	8.17%	8.61%	9.15%	10.35%	-
YoY %	-29.66%	-33.43%	-13.22%	-5.11%	-5.90%	-11.59%	-	-
Horiz. %	32.08%	45.60%	68.50%	78.94%	83.19%	88.41%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	171.27	173.03	179.11	180.77	178.34	173.99	180.30	-3.35%
YoY %	-1.02%	-3.39%	-0.92%	1.36%	2.50%	-3.50%	-	-
Horiz. %	94.99%	95.97%	99.34%	100.26%	98.91%	96.50%	100.00%	-
EPS	18.42	26.65	39.06	46.32	49.63	51.60	57.19	-52.91%
YoY %	-30.88%	-31.77%	-15.67%	-6.67%	-3.82%	-9.77%	-	-
Horiz. %	32.21%	46.60%	68.30%	80.99%	86.78%	90.23%	100.00%	-
DPS	12.00	12.00	25.57	25.77	25.67	25.79	24.60	-37.95%
YoY %	0.00%	-53.07%	-0.78%	0.39%	-0.47%	4.84%	-	-
Horiz. %	48.78%	48.78%	103.94%	104.76%	104.35%	104.84%	100.00%	-
NAPS	5.5499	5.6497	5.5121	5.6674	5.765	5.6371	5.5242	0.30%
YoY %	-1.77%	2.50%	-2.74%	-1.69%	2.27%	2.04%	-	-
Horiz. %	100.47%	102.27%	99.78%	102.59%	104.36%	102.04%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 9,922,971
RPS	159.19	160.82	166.47	166.69	162.49	157.83	161.53	-0.96%
YoY %	-1.01%	-3.39%	-0.13%	2.58%	2.95%	-2.29%	-	-
Horiz. %	98.55%	99.56%	103.06%	103.19%	100.59%	97.71%	100.00%	-
EPS	17.12	24.77	36.30	42.71	45.22	46.81	51.23	-51.74%
YoY %	-30.88%	-31.76%	-15.01%	-5.55%	-3.40%	-8.63%	-	-
Horiz. %	33.42%	48.35%	70.86%	83.37%	88.27%	91.37%	100.00%	-
DPS	11.07	11.07	23.76	23.76	23.39	23.39	22.04	-36.73%
YoY %	0.00%	-53.41%	0.00%	1.58%	0.00%	6.13%	-	-
Horiz. %	50.23%	50.23%	107.80%	107.80%	106.13%	106.13%	100.00%	-
NAPS	5.1584	5.2511	5.1233	5.2258	5.2527	5.1135	4.949	2.79%
YoY %	-1.77%	2.49%	-1.96%	-0.51%	2.72%	3.32%	-	-
Horiz. %	104.23%	106.10%	103.52%	105.59%	106.14%	103.32%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	3.08	3.56	3.60	5.15	5.03	5.38	5.15	-
P/RPS	1.80	2.06	2.01	2.85	2.82	3.09	2.86	-26.49%
YoY %	-12.62%	2.49%	-29.47%	1.06%	-8.74%	8.04%	-	-
Horiz. %	62.94%	72.03%	70.28%	99.65%	98.60%	108.04%	100.00%	-
P/EPS	16.72	13.36	9.22	11.12	10.13	10.43	9.01	50.84%
YoY %	25.15%	44.90%	-17.09%	9.77%	-2.88%	15.76%	-	-
Horiz. %	185.57%	148.28%	102.33%	123.42%	112.43%	115.76%	100.00%	-
EY	5.98	7.48	10.85	8.99	9.87	9.59	11.10	-33.71%
YoY %	-20.05%	-31.06%	20.69%	-8.92%	2.92%	-13.60%	-	-
Horiz. %	53.87%	67.39%	97.75%	80.99%	88.92%	86.40%	100.00%	-
DY	3.90	3.37	7.10	5.00	5.10	4.79	4.78	-12.65%
YoY %	15.73%	-52.54%	42.00%	-1.96%	6.47%	0.21%	-	-
Horiz. %	81.59%	70.50%	148.54%	104.60%	106.69%	100.21%	100.00%	-
P/NAPS	0.55	0.63	0.65	0.91	0.87	0.95	0.93	-29.47%
YoY %	-12.70%	-3.08%	-28.57%	4.60%	-8.42%	2.15%	-	-
Horiz. %	59.14%	67.74%	69.89%	97.85%	93.55%	102.15%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	28/08/20	22/05/20	28/02/20	22/11/19	29/08/19	29/05/19	-
Price	3.83	3.30	3.47	4.82	5.37	4.94	5.15	-
P/RPS	2.24	1.91	1.94	2.67	3.01	2.84	2.86	-14.99%
YoY %	17.28%	-1.55%	-27.34%	-11.30%	5.99%	-0.70%	-	-
Horiz. %	78.32%	66.78%	67.83%	93.36%	105.24%	99.30%	100.00%	-
P/EPS	20.79	12.38	8.88	10.41	10.82	9.57	9.01	74.35%
YoY %	67.93%	39.41%	-14.70%	-3.79%	13.06%	6.22%	-	-
Horiz. %	230.74%	137.40%	98.56%	115.54%	120.09%	106.22%	100.00%	-
EY	4.81	8.07	11.26	9.61	9.24	10.45	11.10	-42.64%
YoY %	-40.40%	-28.33%	17.17%	4.00%	-11.58%	-5.86%	-	-
Horiz. %	43.33%	72.70%	101.44%	86.58%	83.24%	94.14%	100.00%	-
DY	3.13	3.64	7.37	5.35	4.78	5.22	4.78	-24.53%
YoY %	-14.01%	-50.61%	37.76%	11.92%	-8.43%	9.21%	-	-
Horiz. %	65.48%	76.15%	154.18%	111.92%	100.00%	109.21%	100.00%	-
P/NAPS	0.69	0.58	0.63	0.85	0.93	0.88	0.93	-18.00%
YoY %	18.97%	-7.94%	-25.88%	-8.60%	5.68%	-5.38%	-	-
Horiz. %	74.19%	62.37%	67.74%	91.40%	100.00%	94.62%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:30:00

EMA 5

10 Mins

SELL

2024-04-25 16:15:00

ADX

5 Mins

BUY

2024-04-25 16:00:00

EMA 5

10 Mins

BUY

2024-04-25 15:55:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-25 15:50:00

EMA 5

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

358

PTRANS

PERAK TRANSIT BERHAD

348

HLIND

HONG LEONG INDUSTRIES BHD

338

SAPNRG

SAPURA ENERGY BERHAD

283

DNEX

DAGANG NEXCHANGE BERHAD

271

YTLPOWR

YTL POWER INTERNATIONAL BHD

262

MYEG

MY E.G. SERVICES BHD

236

GENTING

GENTING BHD

214

GENM

GENTING MALAYSIA BERHAD

185

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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