[CIMB] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	17,269,994	18,333,778	17,375,714	15,256,778	15,027,508	13,890,454	14,779,094	2.62%
YoY %	-5.80%	5.51%	13.89%	1.53%	8.19%	-6.01%	-	-
Horiz. %	116.85%	124.05%	117.57%	103.23%	101.68%	93.99%	100.00%	-
PBT	7,117,910	8,404,106	6,094,510	4,623,480	3,414,648	5,424,444	6,209,834	2.29%
YoY %	-15.30%	37.90%	31.82%	35.40%	-37.05%	-12.65%	-	-
Horiz. %	114.62%	135.34%	98.14%	74.45%	54.99%	87.35%	100.00%	-
Tax	-1,712,400	-1,696,068	-1,395,998	-1,212,066	-930,372	-1,331,858	-1,262,964	5.20%
YoY %	-0.96%	-21.50%	-15.18%	-30.28%	30.14%	-5.45%	-	-
Horiz. %	135.59%	134.29%	110.53%	95.97%	73.67%	105.45%	100.00%	-
NP	5,405,510	6,708,038	4,698,512	3,411,414	2,484,276	4,092,586	4,946,870	1.48%
YoY %	-19.42%	42.77%	37.73%	37.32%	-39.30%	-17.27%	-	-
Horiz. %	109.27%	135.60%	94.98%	68.96%	50.22%	82.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,401,334	6,573,314	4,565,444	3,373,260	2,439,756	4,032,440	4,880,890	1.70%
YoY %	-17.83%	43.98%	35.34%	38.26%	-39.50%	-17.38%	-	-
Horiz. %	110.66%	134.67%	93.54%	69.11%	49.99%	82.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.06%	20.18%	22.91%	26.22%	27.25%	24.55%	20.34%	-
YoY %	19.23%	-11.92%	-12.62%	-3.78%	11.00%	20.70%	-	-
Horiz. %	118.29%	99.21%	112.64%	128.91%	133.97%	120.70%	100.00%	-
Total Cost	11,864,484	11,625,740	12,677,202	11,845,364	12,543,232	9,797,868	9,832,224	3.17%
YoY %	2.05%	-8.29%	7.02%	-5.56%	28.02%	-0.35%	-	-
Horiz. %	120.67%	118.24%	128.94%	120.47%	127.57%	99.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,592,153	48,333,093	46,850,748	41,741,725	38,522,463	35,136,083	29,794,391	10.61%
YoY %	12.95%	3.16%	12.24%	8.36%	9.64%	17.93%	-	-
Horiz. %	183.23%	162.22%	157.25%	140.10%	129.29%	117.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	2,711,642	2,423,085	2,338,849	1,376,138	506,874	1,641,872	1,919,417	5.92%
YoY %	11.91%	3.60%	69.96%	171.50%	-69.13%	-14.46%	-	-
Horiz. %	141.27%	126.24%	121.85%	71.70%	26.41%	85.54%	100.00%	-
Div Payout %	50.20%	36.86%	51.23%	40.80%	20.78%	40.72%	39.33%	-
YoY %	36.19%	-28.05%	25.56%	96.34%	-48.97%	3.53%	-	-
Horiz. %	127.64%	93.72%	130.26%	103.74%	52.83%	103.53%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	54,592,153	48,333,093	46,850,748	41,741,725	38,522,463	35,136,083	29,794,391	10.61%
YoY %	12.95%	3.16%	12.24%	8.36%	9.64%	17.93%	-	-
Horiz. %	183.23%	162.22%	157.25%	140.10%	129.29%	117.93%	100.00%	-
NOSH	9,727,423	9,365,799	9,052,110	8,600,866	8,447,908	8,209,364	7,486,027	4.45%
YoY %	3.86%	3.47%	5.25%	1.81%	2.91%	9.66%	-	-
Horiz. %	129.94%	125.11%	120.92%	114.89%	112.85%	109.66%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	31.30%	36.59%	27.04%	22.36%	16.53%	29.46%	33.47%	-
YoY %	-14.46%	35.32%	20.93%	35.27%	-43.89%	-11.98%	-	-
Horiz. %	93.52%	109.32%	80.79%	66.81%	49.39%	88.02%	100.00%	-
ROE	9.89%	13.60%	9.74%	8.08%	6.33%	11.48%	16.38%	-
YoY %	-27.28%	39.63%	20.54%	27.65%	-44.86%	-29.91%	-	-
Horiz. %	60.38%	83.03%	59.46%	49.33%	38.64%	70.09%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	178.33	196.72	193.16	177.39	177.88	169.20	197.42	-1.67%
YoY %	-9.35%	1.84%	8.89%	-0.28%	5.13%	-14.29%	-	-
Horiz. %	90.33%	99.65%	97.84%	89.85%	90.10%	85.71%	100.00%	-
EPS	56.12	70.88	51.12	39.22	28.88	49.12	65.20	-2.46%
YoY %	-20.82%	38.65%	30.34%	35.80%	-41.21%	-24.66%	-	-
Horiz. %	86.07%	108.71%	78.40%	60.15%	44.29%	75.34%	100.00%	-
DPS	28.00	26.00	26.00	16.00	6.00	20.00	25.64	1.47%
YoY %	7.69%	0.00%	62.50%	166.67%	-70.00%	-22.00%	-	-
Horiz. %	109.20%	101.40%	101.40%	62.40%	23.40%	78.00%	100.00%	-
NAPS	5.6371	5.1862	5.2082	4.8532	4.56	4.28	3.98	5.97%
YoY %	8.69%	-0.42%	7.31%	6.43%	6.54%	7.54%	-	-
Horiz. %	141.64%	130.31%	130.86%	121.94%	114.57%	107.54%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,667,587
RPS	161.71	171.67	162.70	142.86	140.71	130.06	138.38	2.62%
YoY %	-5.80%	5.51%	13.89%	1.53%	8.19%	-6.01%	-	-
Horiz. %	116.86%	124.06%	117.57%	103.24%	101.68%	93.99%	100.00%	-
EPS	50.57	61.55	42.75	31.59	22.84	37.76	45.70	1.70%
YoY %	-17.84%	43.98%	35.33%	38.31%	-39.51%	-17.37%	-	-
Horiz. %	110.66%	134.68%	93.54%	69.12%	49.98%	82.63%	100.00%	-
DPS	25.39	22.69	21.90	12.89	4.75	15.37	17.97	5.92%
YoY %	11.90%	3.61%	69.90%	171.37%	-69.10%	-14.47%	-	-
Horiz. %	141.29%	126.27%	121.87%	71.73%	26.43%	85.53%	100.00%	-
NAPS	5.1117	4.5256	4.3868	3.9085	3.607	3.2899	2.7898	10.61%
YoY %	12.95%	3.16%	12.24%	8.36%	9.64%	17.93%	-	-
Horiz. %	183.23%	162.22%	157.24%	140.10%	129.29%	117.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	5.38	5.45	6.58	4.37	5.47	7.32	8.28	-
P/RPS	3.02	2.77	3.41	2.46	3.08	4.33	4.19	-5.30%
YoY %	9.03%	-18.77%	38.62%	-20.13%	-28.87%	3.34%	-	-
Horiz. %	72.08%	66.11%	81.38%	58.71%	73.51%	103.34%	100.00%	-
P/EPS	9.65	7.73	12.96	11.14	18.94	14.90	12.70	-4.47%
YoY %	24.84%	-40.35%	16.34%	-41.18%	27.11%	17.32%	-	-
Horiz. %	75.98%	60.87%	102.05%	87.72%	149.13%	117.32%	100.00%	-
EY	10.37	12.94	7.71	8.97	5.28	6.71	7.87	4.70%
YoY %	-19.86%	67.83%	-14.05%	69.89%	-21.31%	-14.74%	-	-
Horiz. %	131.77%	164.42%	97.97%	113.98%	67.09%	85.26%	100.00%	-
DY	5.20	4.77	3.95	3.66	1.10	2.73	3.10	8.99%
YoY %	9.01%	20.76%	7.92%	232.73%	-59.71%	-11.94%	-	-
Horiz. %	167.74%	153.87%	127.42%	118.06%	35.48%	88.06%	100.00%	-
P/NAPS	0.95	1.05	1.26	0.90	1.20	1.71	2.08	-12.23%
YoY %	-9.52%	-16.67%	40.00%	-25.00%	-29.82%	-17.79%	-	-
Horiz. %	45.67%	50.48%	60.58%	43.27%	57.69%	82.21%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/08/18	28/08/17	29/08/16	28/08/15	29/08/14	26/08/13	-
Price	4.94	6.11	6.78	4.80	5.00	7.38	7.48	-
P/RPS	2.77	3.11	3.51	2.71	2.81	4.36	3.79	-5.08%
YoY %	-10.93%	-11.40%	29.52%	-3.56%	-35.55%	15.04%	-	-
Horiz. %	73.09%	82.06%	92.61%	71.50%	74.14%	115.04%	100.00%	-
P/EPS	8.86	8.66	13.36	12.24	17.31	15.02	11.47	-4.20%
YoY %	2.31%	-35.18%	9.15%	-29.29%	15.25%	30.95%	-	-
Horiz. %	77.24%	75.50%	116.48%	106.71%	150.92%	130.95%	100.00%	-
EY	11.29	11.54	7.49	8.17	5.78	6.66	8.72	4.39%
YoY %	-2.17%	54.07%	-8.32%	41.35%	-13.21%	-23.62%	-	-
Horiz. %	129.47%	132.34%	85.89%	93.69%	66.28%	76.38%	100.00%	-
DY	5.67	4.26	3.83	3.33	1.20	2.71	3.43	8.73%
YoY %	33.10%	11.23%	15.02%	177.50%	-55.72%	-20.99%	-	-
Horiz. %	165.31%	124.20%	111.66%	97.08%	34.99%	79.01%	100.00%	-
P/NAPS	0.88	1.18	1.30	0.99	1.10	1.72	1.88	-11.87%
YoY %	-25.42%	-9.23%	31.31%	-10.00%	-36.05%	-8.51%	-	-
Horiz. %	46.81%	62.77%	69.15%	52.66%	58.51%	91.49%	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 - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 09:30:00

ADX

30 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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

946

MPI

MALAYSIAN PACIFIC INDUSTRIES

569

PTRANS

PERAK TRANSIT BERHAD

559

HLIND

HONG LEONG INDUSTRIES BHD

546

YTLPOWR

YTL POWER INTERNATIONAL BHD

378

MYEG

MY E.G. SERVICES BHD

361

CAPITALA

CAPITAL A BERHAD

273

YTL

YTL CORPORATION BHD

229

SAPNRG

SAPURA ENERGY BERHAD

219

Daily Stocks

HSI-CVZ

0.205

+0.035

235,467,400

MYEG

0.91

-0.005

116,115,200

HSI-HUS

0.07

-0.02

108,246,400

TWL

0.03

0.00

85,322,600

CAPITALA

0.78

+0.045

35,556,300

TOPGLOV

0.875

+0.045

29,447,700

PWRWELL

0.46

+0.015

28,600,000

HSI-CVA

0.315

+0.06

27,476,700

YTLPOWR-C53

0.215

+0.025

24,187,600

MINETEC

0.155

+0.01

23,799,200

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

APOLLO

6.79

+0.30

76,200

YTLPOWR

4.66

+0.24

16,371,500

PBA

2.02

+0.20

1,787,100

PANAMY

19.20

+0.20

1,700

SYNERGY

1.51

+0.18

2,986,900

EUROSP

1.58

+0.18

6,000

MPI

29.66

+0.16

11,500

YTLPOWR-C30

1.71

+0.15

2,000

YTL

3.17

+0.14

19,649,200

More gainer Stocks

UTDPLT

24.42

-0.48

255,100

NESTLE

126.90

-0.30

21,500

HSI-HS4

0.255

-0.225

5,000

HSI-HS3

0.38

-0.225

2,800

HSI-HUZ

0.505

-0.215

35,500

ALLIANZ

20.70

-0.20

14,500

AIRPORT

10.08

-0.12

937,200

KUAISHO-C17

0.08

-0.12

58,800

HLFG

16.72

-0.12

13,700

HSI-HS5

0.395

-0.11

1,416,000

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