[CIMB] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	17,697,922	17,743,233	17,481,334	15,669,508	15,138,969	13,965,097	14,499,489	3.37%
YoY %	-0.26%	1.50%	11.56%	3.50%	8.41%	-3.69%	-	-
Horiz. %	122.06%	122.37%	120.57%	108.07%	104.41%	96.31%	100.00%	-
PBT	6,527,784	7,584,605	6,099,474	4,896,653	3,709,109	5,188,646	5,988,232	1.44%
YoY %	-13.93%	24.35%	24.56%	32.02%	-28.51%	-13.35%	-	-
Horiz. %	109.01%	126.66%	101.86%	81.77%	61.94%	86.65%	100.00%	-
Tax	-1,609,000	-1,523,832	-1,413,374	-1,223,938	-961,989	-1,256,332	-1,252,002	4.26%
YoY %	-5.59%	-7.82%	-15.48%	-27.23%	23.43%	-0.35%	-	-
Horiz. %	128.51%	121.71%	112.89%	97.76%	76.84%	100.35%	100.00%	-
NP	4,918,784	6,060,773	4,686,100	3,672,714	2,747,120	3,932,314	4,736,229	0.63%
YoY %	-18.84%	29.34%	27.59%	33.69%	-30.14%	-16.97%	-	-
Horiz. %	103.85%	127.97%	98.94%	77.55%	58.00%	83.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,948,020	5,955,166	4,553,261	3,613,073	2,698,360	3,875,320	4,669,514	0.96%
YoY %	-16.91%	30.79%	26.02%	33.90%	-30.37%	-17.01%	-	-
Horiz. %	105.96%	127.53%	97.51%	77.38%	57.79%	82.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.65%	20.09%	23.17%	25.00%	25.94%	24.21%	20.91%	-
YoY %	22.70%	-13.29%	-7.32%	-3.62%	7.15%	15.78%	-	-
Horiz. %	117.89%	96.08%	110.81%	119.56%	124.06%	115.78%	100.00%	-
Total Cost	12,779,138	11,682,460	12,795,234	11,996,793	12,391,849	10,032,782	9,763,260	4.58%
YoY %	9.39%	-8.70%	6.66%	-3.19%	23.51%	2.76%	-	-
Horiz. %	130.89%	119.66%	131.05%	122.88%	126.92%	102.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	56,078,569	50,010,532	47,623,511	43,398,371	39,595,498	36,310,492	29,667,633	11.18%
YoY %	12.13%	5.01%	9.74%	9.60%	9.05%	22.39%	-	-
Horiz. %	189.02%	168.57%	160.52%	146.28%	133.46%	122.39%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	1,815,784	1,623,404	1,555,238	921,996	338,423	1,100,317	1,287,103	5.90%
YoY %	11.85%	4.38%	68.68%	172.44%	-69.24%	-14.51%	-	-
Horiz. %	141.08%	126.13%	120.83%	71.63%	26.29%	85.49%	100.00%	-
Div Payout %	36.70%	27.26%	34.16%	25.52%	12.54%	28.39%	27.56%	-
YoY %	34.63%	-20.20%	33.86%	103.51%	-55.83%	3.01%	-	-
Horiz. %	133.16%	98.91%	123.95%	92.60%	45.50%	103.01%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	56,078,569	50,010,532	47,623,511	43,398,371	39,595,498	36,310,492	29,667,633	11.18%
YoY %	12.13%	5.01%	9.74%	9.60%	9.05%	22.39%	-	-
Horiz. %	189.02%	168.57%	160.52%	146.28%	133.46%	122.39%	100.00%	-
NOSH	9,727,423	9,365,799	8,972,532	8,643,716	8,460,576	8,252,384	7,529,856	4.35%
YoY %	3.86%	4.38%	3.80%	2.16%	2.52%	9.60%	-	-
Horiz. %	129.18%	124.38%	119.16%	114.79%	112.36%	109.60%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	27.79%	34.16%	26.81%	23.44%	18.15%	28.16%	32.66%	-
YoY %	-18.65%	27.42%	14.38%	29.15%	-35.55%	-13.78%	-	-
Horiz. %	85.09%	104.59%	82.09%	71.77%	55.57%	86.22%	100.00%	-
ROE	8.82%	11.91%	9.56%	8.33%	6.81%	10.67%	15.74%	-
YoY %	-25.94%	24.58%	14.77%	22.32%	-36.18%	-32.21%	-	-
Horiz. %	56.04%	75.67%	60.74%	52.92%	43.27%	67.79%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	181.94	189.45	194.83	181.28	178.94	169.22	192.56	-0.94%
YoY %	-3.96%	-2.76%	7.47%	1.31%	5.74%	-12.12%	-	-
Horiz. %	94.48%	98.38%	101.18%	94.14%	92.93%	87.88%	100.00%	-
EPS	51.23	64.00	50.75	41.80	31.89	46.96	62.01	-3.13%
YoY %	-19.95%	26.11%	21.41%	31.08%	-32.09%	-24.27%	-	-
Horiz. %	82.62%	103.21%	81.84%	67.41%	51.43%	75.73%	100.00%	-
DPS	18.67	17.33	17.33	10.67	4.00	13.33	17.09	1.48%
YoY %	7.73%	0.00%	62.42%	166.75%	-69.99%	-22.00%	-	-
Horiz. %	109.25%	101.40%	101.40%	62.43%	23.41%	78.00%	100.00%	-
NAPS	5.765	5.3397	5.3077	5.0208	4.68	4.40	3.94	6.54%
YoY %	7.96%	0.60%	5.71%	7.28%	6.36%	11.68%	-	-
Horiz. %	146.32%	135.53%	134.71%	127.43%	118.78%	111.68%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,715,289
RPS	165.71	166.14	163.69	146.72	141.75	130.76	135.76	3.37%
YoY %	-0.26%	1.50%	11.57%	3.51%	8.40%	-3.68%	-	-
Horiz. %	122.06%	122.38%	120.57%	108.07%	104.41%	96.32%	100.00%	-
EPS	46.33	55.76	42.63	33.83	25.27	36.29	43.72	0.97%
YoY %	-16.91%	30.80%	26.01%	33.87%	-30.37%	-16.99%	-	-
Horiz. %	105.97%	127.54%	97.51%	77.38%	57.80%	83.01%	100.00%	-
DPS	17.00	15.20	14.56	8.63	3.17	10.30	12.05	5.90%
YoY %	11.84%	4.40%	68.71%	172.24%	-69.22%	-14.52%	-	-
Horiz. %	141.08%	126.14%	120.83%	71.62%	26.31%	85.48%	100.00%	-
NAPS	5.2509	4.6827	4.4592	4.0636	3.7075	3.3999	2.7779	11.18%
YoY %	12.13%	5.01%	9.74%	9.60%	9.05%	22.39%	-	-
Horiz. %	189.02%	168.57%	160.52%	146.28%	133.46%	122.39%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	5.03	6.01	6.30	4.71	4.46	7.03	7.52	-
P/RPS	2.76	3.17	3.23	2.60	2.49	4.15	3.91	-5.63%
YoY %	-12.93%	-1.86%	24.23%	4.42%	-40.00%	6.14%	-	-
Horiz. %	70.59%	81.07%	82.61%	66.50%	63.68%	106.14%	100.00%	-
P/EPS	9.89	9.45	12.41	11.27	13.98	14.97	12.13	-3.34%
YoY %	4.66%	-23.85%	10.12%	-19.38%	-6.61%	23.41%	-	-
Horiz. %	81.53%	77.91%	102.31%	92.91%	115.25%	123.41%	100.00%	-
EY	10.11	10.58	8.06	8.87	7.15	6.68	8.25	3.44%
YoY %	-4.44%	31.27%	-9.13%	24.06%	7.04%	-19.03%	-	-
Horiz. %	122.55%	128.24%	97.70%	107.52%	86.67%	80.97%	100.00%	-
DY	3.71	2.88	2.75	2.26	0.90	1.90	2.27	8.52%
YoY %	28.82%	4.73%	21.68%	151.11%	-52.63%	-16.30%	-	-
Horiz. %	163.44%	126.87%	121.15%	99.56%	39.65%	83.70%	100.00%	-
P/NAPS	0.87	1.13	1.19	0.94	0.95	1.60	1.91	-12.27%
YoY %	-23.01%	-5.04%	26.60%	-1.05%	-40.63%	-16.23%	-	-
Horiz. %	45.55%	59.16%	62.30%	49.21%	49.74%	83.77%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	22/11/19	29/11/18	28/11/17	16/11/16	25/11/15	18/11/14	18/11/13	-
Price	5.37	5.85	5.96	4.79	4.60	6.20	7.42	-
P/RPS	2.95	3.09	3.06	2.64	2.57	3.66	3.85	-4.33%
YoY %	-4.53%	0.98%	15.91%	2.72%	-29.78%	-4.94%	-	-
Horiz. %	76.62%	80.26%	79.48%	68.57%	66.75%	95.06%	100.00%	-
P/EPS	10.56	9.20	11.74	11.46	14.42	13.20	11.97	-2.06%
YoY %	14.78%	-21.64%	2.44%	-20.53%	9.24%	10.28%	-	-
Horiz. %	88.22%	76.86%	98.08%	95.74%	120.47%	110.28%	100.00%	-
EY	9.47	10.87	8.51	8.73	6.93	7.57	8.36	2.09%
YoY %	-12.88%	27.73%	-2.52%	25.97%	-8.45%	-9.45%	-	-
Horiz. %	113.28%	130.02%	101.79%	104.43%	82.89%	90.55%	100.00%	-
DY	3.48	2.96	2.91	2.23	0.87	2.15	2.30	7.14%
YoY %	17.57%	1.72%	30.49%	156.32%	-59.53%	-6.52%	-	-
Horiz. %	151.30%	128.70%	126.52%	96.96%	37.83%	93.48%	100.00%	-
P/NAPS	0.93	1.10	1.12	0.95	0.98	1.41	1.88	-11.06%
YoY %	-15.45%	-1.79%	17.89%	-3.06%	-30.50%	-25.00%	-	-
Horiz. %	49.47%	58.51%	59.57%	50.53%	52.13%	75.00%	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 - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 09:00:00

TURTLE SYSTEM 20

30 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

338

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

YTLPOWR

YTL POWER INTERNATIONAL BHD

275

MYEG

MY E.G. SERVICES BHD

242

CAPITALA

CAPITAL A BERHAD

230

PBBANK

PUBLIC BANK BHD

188

DNEX

DAGANG NEXCHANGE BERHAD

187

YTL

YTL CORPORATION BHD

158

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUT

0.235

-0.035

72,107,400

HSI-CXG

0.165

+0.04

57,895,200

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.125

-0.005

54,209,100

EPICON

0.445

-0.025

32,923,400

HSI-HS2

0.13

-0.03

20,650,800

DATAPRP

0.15

0.00

20,012,400

JAKS

0.145

+0.015

19,786,600

More active Stocks

AJI

20.62

+0.88

468,000

CHINHIN

3.40

+0.42

225,100

DLADY

33.98

+0.28

4,000

MPI

30.68

+0.26

3,600

TENAGA

12.26

+0.24

2,006,700

UTDPLT

25.54

+0.24

85,600

NESTLE

128.10

+0.20

5,600

YTLPOWR

4.80

+0.19

11,663,300

HSI-CVV

0.95

+0.165

25,000

PETGAS

18.08

+0.16

65,500

More gainer Stocks

ALLIANZ

21.00

-0.28

2,900

HSI-HWB

0.22

-0.25

105,200

APOLLO

6.85

-0.19

139,100

NIO-C8

0.025

-0.14

30,000

HENGYUANC54

0.015

-0.135

259,000

HSI-HS4

0.12

-0.12

100,000

KUAISHO-C17

0.08

-0.12

58,800

HLFG

16.78

-0.12

7,400

XIAOMI-C31

0.005

-0.115

15,000

HSI-HUY

0.85

-0.11

4,500

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