[CIMB] QoQ TTM Result on 31-Mar-2021 [#1]

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
TTM Result
Revenue	19,609,712	19,739,087	19,807,946	19,002,639	17,189,003	16,995,402	17,169,233	9.23%
YoY %	-0.66%	-0.35%	4.24%	10.55%	1.14%	-1.01%	-	-
Horiz. %	114.21%	114.97%	115.37%	110.68%	100.12%	98.99%	100.00%	-
PBT	5,789,478	4,974,211	5,095,415	3,714,104	1,530,329	2,443,349	3,326,234	44.55%
YoY %	16.39%	-2.38%	37.19%	142.70%	-37.37%	-26.54%	-	-
Horiz. %	174.06%	149.54%	153.19%	111.66%	46.01%	73.46%	100.00%	-
Tax	-1,396,853	-1,267,465	-1,134,409	-591,402	-383,760	-726,483	-802,108	44.60%
YoY %	-10.21%	-11.73%	-91.82%	-54.11%	47.18%	9.43%	-	-
Horiz. %	174.15%	158.02%	141.43%	73.73%	47.84%	90.57%	100.00%	-
NP	4,392,625	3,706,746	3,961,006	3,122,702	1,146,569	1,716,866	2,524,126	44.53%
YoY %	18.50%	-6.42%	26.85%	172.35%	-33.22%	-31.98%	-	-
Horiz. %	174.03%	146.85%	156.93%	123.71%	45.42%	68.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,295,334	3,655,799	3,950,836	3,143,732	1,194,424	1,828,089	2,643,993	38.07%
YoY %	17.49%	-7.47%	25.67%	163.20%	-34.66%	-30.86%	-	-
Horiz. %	162.46%	138.27%	149.43%	118.90%	45.18%	69.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.13%	25.48%	22.26%	15.92%	25.08%	29.73%	24.11%	-
YoY %	-5.30%	14.47%	39.82%	-36.52%	-15.64%	23.31%	-	-
Horiz. %	100.08%	105.68%	92.33%	66.03%	104.02%	123.31%	100.00%	-
Total Cost	15,217,087	16,032,341	15,846,940	15,879,937	16,042,434	15,278,536	14,645,107	2.57%
YoY %	-5.09%	1.17%	-0.21%	-1.01%	5.00%	4.33%	-	-
Horiz. %	103.91%	109.47%	108.21%	108.43%	109.54%	104.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,500,021	58,284,553	58,381,023	57,370,620	55,925,837	55,071,469	56,061,782	2.87%
YoY %	0.37%	-0.17%	1.76%	2.58%	1.55%	-1.77%	-	-
Horiz. %	104.35%	103.96%	104.14%	102.33%	99.76%	98.23%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	2,318,053	1,520,473	1,520,473	477,294	477,294	1,181,318	1,181,318	56.54%
YoY %	52.46%	0.00%	218.56%	0.00%	-59.60%	0.00%	-	-
Horiz. %	196.23%	128.71%	128.71%	40.40%	40.40%	100.00%	100.00%	-
Div Payout %	53.97%	41.59%	38.48%	15.18%	39.96%	64.62%	44.68%	-
YoY %	29.77%	8.08%	153.49%	-62.01%	-38.16%	44.63%	-	-
Horiz. %	120.79%	93.08%	86.12%	33.97%	89.44%	144.63%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	58,500,021	58,284,553	58,381,023	57,370,620	55,925,837	55,071,469	56,061,782	2.87%
YoY %	0.37%	-0.17%	1.76%	2.58%	1.55%	-1.77%	-	-
Horiz. %	104.35%	103.96%	104.14%	102.33%	99.76%	98.23%	100.00%	-
NOSH	10,221,456	10,014,189	10,014,189	9,922,971	9,922,971	9,922,971	9,922,971	1.98%
YoY %	2.07%	0.00%	0.92%	0.00%	0.00%	0.00%	-	-
Horiz. %	103.01%	100.92%	100.92%	100.00%	100.00%	100.00%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	22.40%	18.78%	20.00%	16.43%	6.67%	10.10%	14.70%	-
YoY %	19.28%	-6.10%	21.73%	146.33%	-33.96%	-31.29%	-	-
Horiz. %	152.38%	127.76%	136.05%	111.77%	45.37%	68.71%	100.00%	-
ROE	7.34%	6.27%	6.77%	5.48%	2.14%	3.32%	4.72%	-
YoY %	17.07%	-7.39%	23.54%	156.07%	-35.54%	-29.66%	-	-
Horiz. %	155.51%	132.84%	143.43%	116.10%	45.34%	70.34%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	193.04	197.11	198.24	191.50	173.22	171.27	173.03	7.54%
YoY %	-2.06%	-0.57%	3.52%	10.55%	1.14%	-1.02%	-	-
Horiz. %	111.56%	113.92%	114.57%	110.67%	100.11%	98.98%	100.00%	-
EPS	42.28	36.51	39.54	31.68	12.04	18.42	26.65	35.91%
YoY %	15.80%	-7.66%	24.81%	163.12%	-34.64%	-30.88%	-	-
Horiz. %	158.65%	137.00%	148.37%	118.87%	45.18%	69.12%	100.00%	-
DPS	22.82	15.25	15.25	4.81	4.81	12.00	12.00	53.31%
YoY %	49.64%	0.00%	217.05%	0.00%	-59.92%	0.00%	-	-
Horiz. %	190.17%	127.08%	127.08%	40.08%	40.08%	100.00%	100.00%	-
NAPS	5.7588	5.8202	5.8427	5.7816	5.636	5.5499	5.6497	1.27%
YoY %	-1.05%	-0.39%	1.06%	2.58%	1.55%	-1.77%	-	-
Horiz. %	101.93%	103.02%	103.42%	102.33%	99.76%	98.23%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 9,922,971
RPS	183.61	184.83	185.47	177.93	160.95	159.14	160.76	9.23%
YoY %	-0.66%	-0.35%	4.24%	10.55%	1.14%	-1.01%	-	-
Horiz. %	114.21%	114.97%	115.37%	110.68%	100.12%	98.99%	100.00%	-
EPS	40.22	34.23	36.99	29.44	11.18	17.12	24.76	38.06%
YoY %	17.50%	-7.46%	25.65%	163.33%	-34.70%	-30.86%	-	-
Horiz. %	162.44%	138.25%	149.39%	118.90%	45.15%	69.14%	100.00%	-
DPS	21.70	14.24	14.24	4.47	4.47	11.06	11.06	56.53%
YoY %	52.39%	0.00%	218.57%	0.00%	-59.58%	0.00%	-	-
Horiz. %	196.20%	128.75%	128.75%	40.42%	40.42%	100.00%	100.00%	-
NAPS	5.4776	5.4574	5.4665	5.3719	5.2366	5.1566	5.2493	2.87%
YoY %	0.37%	-0.17%	1.76%	2.58%	1.55%	-1.77%	-	-
Horiz. %	104.35%	103.96%	104.14%	102.34%	99.76%	98.23%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	5.45	4.78	4.61	4.34	4.30	3.08	3.56	-
P/RPS	2.82	2.43	2.33	2.27	2.48	1.80	2.06	23.21%
YoY %	16.05%	4.29%	2.64%	-8.47%	37.78%	-12.62%	-	-
Horiz. %	136.89%	117.96%	113.11%	110.19%	120.39%	87.38%	100.00%	-
P/EPS	12.89	13.09	11.66	13.70	35.72	16.72	13.36	-2.35%
YoY %	-1.53%	12.26%	-14.89%	-61.65%	113.64%	25.15%	-	-
Horiz. %	96.48%	97.98%	87.28%	102.54%	267.37%	125.15%	100.00%	-
EY	7.76	7.64	8.58	7.30	2.80	5.98	7.48	2.47%
YoY %	1.57%	-10.96%	17.53%	160.71%	-53.18%	-20.05%	-	-
Horiz. %	103.74%	102.14%	114.71%	97.59%	37.43%	79.95%	100.00%	-
DY	4.19	3.19	3.31	1.11	1.12	3.90	3.37	15.58%
YoY %	31.35%	-3.63%	198.20%	-0.89%	-71.28%	15.73%	-	-
Horiz. %	124.33%	94.66%	98.22%	32.94%	33.23%	115.73%	100.00%	-
P/NAPS	0.95	0.82	0.79	0.75	0.76	0.55	0.63	31.40%
YoY %	15.85%	3.80%	5.33%	-1.32%	38.18%	-12.70%	-	-
Horiz. %	150.79%	130.16%	125.40%	119.05%	120.63%	87.30%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	28/02/22	01/12/21	30/08/21	31/05/21	26/02/21	27/11/20	28/08/20	-
Price	5.71	5.03	4.91	4.28	4.33	3.83	3.30	-
P/RPS	2.96	2.55	2.48	2.23	2.50	2.24	1.91	33.81%
YoY %	16.08%	2.82%	11.21%	-10.80%	11.61%	17.28%	-	-
Horiz. %	154.97%	133.51%	129.84%	116.75%	130.89%	117.28%	100.00%	-
P/EPS	13.50	13.78	12.42	13.51	35.97	20.79	12.38	5.92%
YoY %	-2.03%	10.95%	-8.07%	-62.44%	73.02%	67.93%	-	-
Horiz. %	109.05%	111.31%	100.32%	109.13%	290.55%	167.93%	100.00%	-
EY	7.41	7.26	8.05	7.40	2.78	4.81	8.07	-5.51%
YoY %	2.07%	-9.81%	8.78%	166.19%	-42.20%	-40.40%	-	-
Horiz. %	91.82%	89.96%	99.75%	91.70%	34.45%	59.60%	100.00%	-
DY	4.00	3.03	3.11	1.12	1.11	3.13	3.64	6.47%
YoY %	32.01%	-2.57%	177.68%	0.90%	-64.54%	-14.01%	-	-
Horiz. %	109.89%	83.24%	85.44%	30.77%	30.49%	85.99%	100.00%	-
P/NAPS	0.99	0.86	0.84	0.74	0.77	0.69	0.58	42.68%
YoY %	15.12%	2.38%	13.51%	-3.90%	11.59%	18.97%	-	-
Horiz. %	170.69%	148.28%	144.83%	127.59%	132.76%	118.97%	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 16:00:00

OBV

30 Mins

BUY

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

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

561

MYEG

MY E.G. SERVICES BHD

453

YTL

YTL CORPORATION BHD

393

PTRANS

PERAK TRANSIT BERHAD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

350

HLIND

HONG LEONG INDUSTRIES BHD

333

CAPITALA

CAPITAL A BERHAD

298

SAPNRG

SAPURA ENERGY BERHAD

238

TOPGLOV

TOP GLOVE CORPORATION BHD

222

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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