[CIMB] QoQ TTM Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	17,795,879	17,347,985	16,850,076	17,244,803	17,381,968	17,822,920	18,105,528	-1.14%
YoY %	2.58%	2.95%	-2.29%	-0.79%	-2.47%	-1.56%	-	-
Horiz. %	98.29%	95.82%	93.07%	95.25%	96.00%	98.44%	100.00%	-
PBT	5,974,840	6,408,051	6,557,569	7,060,900	7,200,667	7,223,833	7,264,783	-12.18%
YoY %	-6.76%	-2.28%	-7.13%	-1.94%	-0.32%	-0.56%	-	-
Horiz. %	82.24%	88.21%	90.27%	97.19%	99.12%	99.44%	100.00%	-
Tax	-1,519,653	-1,601,190	-1,545,480	-1,529,333	-1,537,314	-1,584,862	-1,652,054	-5.40%
YoY %	5.09%	-3.60%	-1.06%	0.52%	3.00%	4.07%	-	-
Horiz. %	91.99%	96.92%	93.55%	92.57%	93.05%	95.93%	100.00%	-
NP	4,455,187	4,806,861	5,012,089	5,531,567	5,663,353	5,638,971	5,612,729	-14.23%
YoY %	-7.32%	-4.09%	-9.39%	-2.33%	0.43%	0.47%	-	-
Horiz. %	79.38%	85.64%	89.30%	98.55%	100.90%	100.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,559,656	4,828,150	4,997,520	5,469,678	5,583,510	5,526,604	5,479,110	-11.49%
YoY %	-5.56%	-3.39%	-8.63%	-2.04%	1.03%	0.87%	-	-
Horiz. %	83.22%	88.12%	91.21%	99.83%	101.91%	100.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.43%	24.99%	23.57%	21.66%	21.35%	21.94%	22.74%	-
YoY %	1.76%	6.02%	8.82%	1.45%	-2.69%	-3.52%	-	-
Horiz. %	111.83%	109.89%	103.65%	95.25%	93.89%	96.48%	100.00%	-
Total Cost	13,340,692	12,541,124	11,837,987	11,713,236	11,718,615	12,183,949	12,492,799	4.46%
YoY %	6.38%	5.94%	1.07%	-0.05%	-3.82%	-2.47%	-	-
Horiz. %	106.79%	100.39%	94.76%	93.76%	93.80%	97.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,791,709	56,078,569	54,592,153	52,835,961	51,096,139	50,010,532	48,333,093	10.01%
YoY %	-0.51%	2.72%	3.32%	3.40%	2.17%	3.47%	-	-
Horiz. %	115.43%	116.03%	112.95%	109.32%	105.72%	103.47%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	2,537,140	2,497,337	2,497,337	2,353,058	2,353,058	2,309,332	2,309,332	6.45%
YoY %	1.59%	0.00%	6.13%	0.00%	1.89%	0.00%	-	-
Horiz. %	109.86%	108.14%	108.14%	101.89%	101.89%	100.00%	100.00%	-
Div Payout %	55.64%	51.72%	49.97%	43.02%	42.14%	41.79%	42.15%	-
YoY %	7.58%	3.50%	16.16%	2.09%	0.84%	-0.85%	-	-
Horiz. %	132.00%	122.70%	118.55%	102.06%	99.98%	99.15%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	55,791,709	56,078,569	54,592,153	52,835,961	51,096,139	50,010,532	48,333,093	10.01%
YoY %	-0.51%	2.72%	3.32%	3.40%	2.17%	3.47%	-	-
Horiz. %	115.43%	116.03%	112.95%	109.32%	105.72%	103.47%	100.00%	-
NOSH	9,922,971	9,727,423	9,727,423	9,564,459	9,564,459	9,365,799	9,365,799	3.91%
YoY %	2.01%	0.00%	1.70%	0.00%	2.12%	0.00%	-	-
Horiz. %	105.95%	103.86%	103.86%	102.12%	102.12%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	25.03%	27.71%	29.75%	32.08%	32.58%	31.64%	31.00%	-
YoY %	-9.67%	-6.86%	-7.26%	-1.53%	2.97%	2.06%	-	-
Horiz. %	80.74%	89.39%	95.97%	103.48%	105.10%	102.06%	100.00%	-
ROE	8.17%	8.61%	9.15%	10.35%	10.93%	11.05%	11.34%	-
YoY %	-5.11%	-5.90%	-11.59%	-5.31%	-1.09%	-2.56%	-	-
Horiz. %	72.05%	75.93%	80.69%	91.27%	96.38%	97.44%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	180.77	178.34	173.99	180.30	182.73	190.30	194.27	-4.67%
YoY %	1.36%	2.50%	-3.50%	-1.33%	-3.98%	-2.04%	-	-
Horiz. %	93.05%	91.80%	89.56%	92.81%	94.06%	97.96%	100.00%	-
EPS	46.32	49.63	51.60	57.19	58.70	59.01	58.79	-14.65%
YoY %	-6.67%	-3.82%	-9.77%	-2.57%	-0.53%	0.37%	-	-
Horiz. %	78.79%	84.42%	87.77%	97.28%	99.85%	100.37%	100.00%	-
DPS	25.77	25.67	25.79	24.60	24.74	24.66	24.78	2.63%
YoY %	0.39%	-0.47%	4.84%	-0.57%	0.32%	-0.48%	-	-
Horiz. %	104.00%	103.59%	104.08%	99.27%	99.84%	99.52%	100.00%	-
NAPS	5.6674	5.765	5.6371	5.5242	5.3714	5.3397	5.1862	6.07%
YoY %	-1.69%	2.27%	2.04%	2.84%	0.59%	2.96%	-	-
Horiz. %	109.28%	111.16%	108.69%	106.52%	103.57%	102.96%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 9,564,459
RPS	166.63	162.44	157.77	161.47	162.75	166.88	169.53	-1.14%
YoY %	2.58%	2.96%	-2.29%	-0.79%	-2.47%	-1.56%	-	-
Horiz. %	98.29%	95.82%	93.06%	95.25%	96.00%	98.44%	100.00%	-
EPS	42.69	45.21	46.79	51.21	52.28	51.75	51.30	-11.49%
YoY %	-5.57%	-3.38%	-8.63%	-2.05%	1.02%	0.88%	-	-
Horiz. %	83.22%	88.13%	91.21%	99.82%	101.91%	100.88%	100.00%	-
DPS	23.76	23.38	23.38	22.03	22.03	21.62	21.62	6.47%
YoY %	1.63%	0.00%	6.13%	0.00%	1.90%	0.00%	-	-
Horiz. %	109.90%	108.14%	108.14%	101.90%	101.90%	100.00%	100.00%	-
NAPS	5.224	5.2509	5.1117	4.9473	4.7843	4.6827	4.5256	10.01%
YoY %	-0.51%	2.72%	3.32%	3.41%	2.17%	3.47%	-	-
Horiz. %	115.43%	116.03%	112.95%	109.32%	105.72%	103.47%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	5.15	5.03	5.38	5.15	5.71	6.01	5.45	-
P/RPS	2.85	2.82	3.09	2.86	3.12	3.16	2.81	0.94%
YoY %	1.06%	-8.74%	8.04%	-8.33%	-1.27%	12.46%	-	-
Horiz. %	101.42%	100.36%	109.96%	101.78%	111.03%	112.46%	100.00%	-
P/EPS	11.12	10.13	10.43	9.01	9.73	10.18	9.27	12.85%
YoY %	9.77%	-2.88%	15.76%	-7.40%	-4.42%	9.82%	-	-
Horiz. %	119.96%	109.28%	112.51%	97.20%	104.96%	109.82%	100.00%	-
EY	8.99	9.87	9.59	11.10	10.28	9.82	10.79	-11.42%
YoY %	-8.92%	2.92%	-13.60%	7.98%	4.68%	-8.99%	-	-
Horiz. %	83.32%	91.47%	88.88%	102.87%	95.27%	91.01%	100.00%	-
DY	5.00	5.10	4.79	4.78	4.33	4.10	4.55	6.47%
YoY %	-1.96%	6.47%	0.21%	10.39%	5.61%	-9.89%	-	-
Horiz. %	109.89%	112.09%	105.27%	105.05%	95.16%	90.11%	100.00%	-
P/NAPS	0.91	0.87	0.95	0.93	1.06	1.13	1.05	-9.07%
YoY %	4.60%	-8.42%	2.15%	-12.26%	-6.19%	7.62%	-	-
Horiz. %	86.67%	82.86%	90.48%	88.57%	100.95%	107.62%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/02/20	22/11/19	29/08/19	29/05/19	28/02/19	29/11/18	29/08/18	-
Price	4.82	5.37	4.94	5.15	5.85	5.85	6.09	-
P/RPS	2.67	3.01	2.84	2.86	3.20	3.07	3.13	-10.02%
YoY %	-11.30%	5.99%	-0.70%	-10.63%	4.23%	-1.92%	-	-
Horiz. %	85.30%	96.17%	90.73%	91.37%	102.24%	98.08%	100.00%	-
P/EPS	10.41	10.82	9.57	9.01	9.97	9.91	10.36	0.32%
YoY %	-3.79%	13.06%	6.22%	-9.63%	0.61%	-4.34%	-	-
Horiz. %	100.48%	104.44%	92.37%	86.97%	96.24%	95.66%	100.00%	-
EY	9.61	9.24	10.45	11.10	10.03	10.09	9.65	-0.27%
YoY %	4.00%	-11.58%	-5.86%	10.67%	-0.59%	4.56%	-	-
Horiz. %	99.59%	95.75%	108.29%	115.03%	103.94%	104.56%	100.00%	-
DY	5.35	4.78	5.22	4.78	4.23	4.21	4.07	19.93%
YoY %	11.92%	-8.43%	9.21%	13.00%	0.48%	3.44%	-	-
Horiz. %	131.45%	117.44%	128.26%	117.44%	103.93%	103.44%	100.00%	-
P/NAPS	0.85	0.93	0.88	0.93	1.09	1.10	1.17	-19.13%
YoY %	-8.60%	5.68%	-5.38%	-14.68%	-0.91%	-5.98%	-	-
Horiz. %	72.65%	79.49%	75.21%	79.49%	93.16%	94.02%	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

2024-04-30 12:00:00

EMA 5

Hourly

BUY

2024-04-30 12:00:00

EMA 5

30 Mins

SELL

2024-04-30 11:20:00

EMA 5

10 Mins

SELL

2024-04-30 10:40:00

ADX

10 Mins

SELL

2024-04-30 10:30:00

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

526

MYEG

MY E.G. SERVICES BHD

408

YTL

YTL CORPORATION BHD

361

PTRANS

PERAK TRANSIT BERHAD

338

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

319

CAPITALA

CAPITAL A BERHAD

276

SAPNRG

SAPURA ENERGY BERHAD

223

TOPGLOV

TOP GLOVE CORPORATION BHD

214

Daily Stocks

CLASSITA

0.045

+0.005

173,877,400

INIX-OR

0.02

0.00

141,839,900

HSI-CVZ

0.175

0.00

127,977,500

MKHOP

0.615

-0.005

106,080,300

HSI-HUF

0.08

-0.01

83,201,700

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.93

+0.02

70,777,400

ICONIC-WA

0.04

+0.01

66,008,200

ICONIC

0.105

+0.025

64,767,300

FITTERS

0.05

0.00

57,172,200

More active Stocks

NESTLE

127.20

+0.30

60,000

OPPSTAR

1.50

+0.25

23,062,100

HKEX-CP

0.185

+0.18

800

UTDPLT

25.12

+0.14

79,100

SUNWAY-WB

2.21

+0.12

1,664,800

CHGP

2.05

+0.11

1,517,800

HTPADU

2.13

+0.10

2,300,100

VSTECS

2.63

+0.10

562,900

GESHEN

3.88

+0.10

61,400

F&N

31.70

+0.10

27,300

More gainer Stocks

DLADY

33.42

-0.40

3,800

YTLPOWR

4.59

-0.20

21,896,000

YTL

3.07

-0.13

25,824,900

KUAISHO-C17

0.08

-0.12

58,800

MCEMENT

4.96

-0.11

731,600

YTLPOWR-C36

0.89

-0.11

88,500

HEIM

23.16

-0.10

29,200

UNISEM

3.66

-0.09

670,800

YTLPOWR-C30

1.67

-0.09

100

KUAISHO-C16

0.01

-0.085

20,000

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