[CIMB] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	19,901,702	16,630,620	17,697,922	17,743,233	17,481,334	15,669,508	15,138,969	4.66%
YoY %	19.67%	-6.03%	-0.26%	1.50%	11.56%	3.50%	-	-
Horiz. %	131.46%	109.85%	116.90%	117.20%	115.47%	103.50%	100.00%	-
PBT	6,410,972	1,819,129	6,527,784	7,584,605	6,099,474	4,896,653	3,709,109	9.54%
YoY %	252.42%	-72.13%	-13.93%	24.35%	24.56%	32.02%	-	-
Horiz. %	172.84%	49.04%	175.99%	204.49%	164.45%	132.02%	100.00%	-
Tax	-1,729,713	-551,440	-1,609,000	-1,523,832	-1,413,374	-1,223,938	-961,989	10.26%
YoY %	-213.67%	65.73%	-5.59%	-7.82%	-15.48%	-27.23%	-	-
Horiz. %	179.81%	57.32%	167.26%	158.40%	146.92%	127.23%	100.00%	-
NP	4,681,258	1,267,689	4,918,784	6,060,773	4,686,100	3,672,714	2,747,120	9.28%
YoY %	269.27%	-74.23%	-18.84%	29.34%	27.59%	33.69%	-	-
Horiz. %	170.41%	46.15%	179.05%	220.62%	170.58%	133.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,587,764	1,305,930	4,948,020	5,955,166	4,553,261	3,613,073	2,698,360	9.24%
YoY %	251.30%	-73.61%	-16.91%	30.79%	26.02%	33.90%	-	-
Horiz. %	170.02%	48.40%	183.37%	220.70%	168.74%	133.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.98%	30.31%	24.65%	20.09%	23.17%	25.00%	25.94%	-
YoY %	-10.99%	22.96%	22.70%	-13.29%	-7.32%	-3.62%	-	-
Horiz. %	104.01%	116.85%	95.03%	77.45%	89.32%	96.38%	100.00%	-
Total Cost	15,220,444	15,362,930	12,779,138	11,682,460	12,795,234	11,996,793	12,391,849	3.48%
YoY %	-0.93%	20.22%	9.39%	-8.70%	6.66%	-3.19%	-	-
Horiz. %	122.83%	123.98%	103.13%	94.28%	103.26%	96.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,284,553	55,071,469	56,078,569	50,010,532	47,623,511	43,398,371	39,595,498	6.64%
YoY %	5.83%	-1.80%	12.13%	5.01%	9.74%	9.60%	-	-
Horiz. %	147.20%	139.09%	141.63%	126.30%	120.28%	109.60%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	1,393,974	-	1,815,784	1,623,404	1,555,238	921,996	338,423	26.58%
YoY %	0.00%	-	11.85%	4.38%	68.68%	172.44%	-	-
Horiz. %	411.90%	-	536.54%	479.70%	459.55%	272.44%	100.00%	-
Div Payout %	30.38%	-	36.70%	27.26%	34.16%	25.52%	12.54%	-
YoY %	0.00%	-	34.63%	-20.20%	33.86%	103.51%	-	-
Horiz. %	242.26%	-	292.66%	217.38%	272.41%	203.51%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	58,284,553	55,071,469	56,078,569	50,010,532	47,623,511	43,398,371	39,595,498	6.64%
YoY %	5.83%	-1.80%	12.13%	5.01%	9.74%	9.60%	-	-
Horiz. %	147.20%	139.09%	141.63%	126.30%	120.28%	109.60%	100.00%	-
NOSH	10,014,189	9,922,971	9,727,423	9,365,799	8,972,532	8,643,716	8,460,576	2.84%
YoY %	0.92%	2.01%	3.86%	4.38%	3.80%	2.16%	-	-
Horiz. %	118.36%	117.28%	114.97%	110.70%	106.05%	102.16%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	23.52%	7.62%	27.79%	34.16%	26.81%	23.44%	18.15%	-
YoY %	208.66%	-72.58%	-18.65%	27.42%	14.38%	29.15%	-	-
Horiz. %	129.59%	41.98%	153.11%	188.21%	147.71%	129.15%	100.00%	-
ROE	7.87%	2.37%	8.82%	11.91%	9.56%	8.33%	6.81%	-
YoY %	232.07%	-73.13%	-25.94%	24.58%	14.77%	22.32%	-	-
Horiz. %	115.57%	34.80%	129.52%	174.89%	140.38%	122.32%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	198.74	167.60	181.94	189.45	194.83	181.28	178.94	1.76%
YoY %	18.58%	-7.88%	-3.96%	-2.76%	7.47%	1.31%	-	-
Horiz. %	111.07%	93.66%	101.68%	105.87%	108.88%	101.31%	100.00%	-
EPS	45.99	13.16	51.23	64.00	50.75	41.80	31.89	6.28%
YoY %	249.47%	-74.31%	-19.95%	26.11%	21.41%	31.08%	-	-
Horiz. %	144.21%	41.27%	160.65%	200.69%	159.14%	131.08%	100.00%	-
DPS	13.92	0.00	18.67	17.33	17.33	10.67	4.00	23.07%
YoY %	0.00%	0.00%	7.73%	0.00%	62.42%	166.75%	-	-
Horiz. %	348.00%	0.00%	466.75%	433.25%	433.25%	266.75%	100.00%	-
NAPS	5.8202	5.5499	5.765	5.3397	5.3077	5.0208	4.68	3.69%
YoY %	4.87%	-3.73%	7.96%	0.60%	5.71%	7.28%	-	-
Horiz. %	124.36%	118.59%	123.18%	114.10%	113.41%	107.28%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 9,365,799
RPS	185.66	155.14	165.10	165.52	163.08	146.18	141.23	4.65%
YoY %	19.67%	-6.03%	-0.25%	1.50%	11.56%	3.50%	-	-
Horiz. %	131.46%	109.85%	116.90%	117.20%	115.47%	103.50%	100.00%	-
EPS	42.80	12.18	46.16	55.55	42.48	33.71	25.17	9.24%
YoY %	251.40%	-73.61%	-16.90%	30.77%	26.02%	33.93%	-	-
Horiz. %	170.04%	48.39%	183.39%	220.70%	168.77%	133.93%	100.00%	-
DPS	13.00	0.00	16.94	15.14	14.51	8.60	3.16	26.55%
YoY %	0.00%	0.00%	11.89%	4.34%	68.72%	172.15%	-	-
Horiz. %	411.39%	0.00%	536.08%	479.11%	459.18%	272.15%	100.00%	-
NAPS	5.4372	5.1375	5.2314	4.6653	4.4427	4.0485	3.6937	6.64%
YoY %	5.83%	-1.79%	12.13%	5.01%	9.74%	9.61%	-	-
Horiz. %	147.20%	139.09%	141.63%	126.30%	120.28%	109.61%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	4.78	3.08	5.03	6.01	6.30	4.71	4.46	-
P/RPS	2.41	1.84	2.76	3.17	3.23	2.60	2.49	-0.54%
YoY %	30.98%	-33.33%	-12.93%	-1.86%	24.23%	4.42%	-	-
Horiz. %	96.79%	73.90%	110.84%	127.31%	129.72%	104.42%	100.00%	-
P/EPS	10.43	23.40	9.89	9.45	12.41	11.27	13.98	-4.76%
YoY %	-55.43%	136.60%	4.66%	-23.85%	10.12%	-19.38%	-	-
Horiz. %	74.61%	167.38%	70.74%	67.60%	88.77%	80.62%	100.00%	-
EY	9.58	4.27	10.11	10.58	8.06	8.87	7.15	4.99%
YoY %	124.36%	-57.76%	-4.44%	31.27%	-9.13%	24.06%	-	-
Horiz. %	133.99%	59.72%	141.40%	147.97%	112.73%	124.06%	100.00%	-
DY	2.91	0.00	3.71	2.88	2.75	2.26	0.90	21.58%
YoY %	0.00%	0.00%	28.82%	4.73%	21.68%	151.11%	-	-
Horiz. %	323.33%	0.00%	412.22%	320.00%	305.56%	251.11%	100.00%	-
P/NAPS	0.82	0.55	0.87	1.13	1.19	0.94	0.95	-2.42%
YoY %	49.09%	-36.78%	-23.01%	-5.04%	26.60%	-1.05%	-	-
Horiz. %	86.32%	57.89%	91.58%	118.95%	125.26%	98.95%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	01/12/21	27/11/20	22/11/19	29/11/18	28/11/17	16/11/16	25/11/15	-
Price	5.03	3.83	5.37	5.85	5.96	4.79	4.60	-
P/RPS	2.53	2.29	2.95	3.09	3.06	2.64	2.57	-0.26%
YoY %	10.48%	-22.37%	-4.53%	0.98%	15.91%	2.72%	-	-
Horiz. %	98.44%	89.11%	114.79%	120.23%	119.07%	102.72%	100.00%	-
P/EPS	10.98	29.10	10.56	9.20	11.74	11.46	14.42	-4.43%
YoY %	-62.27%	175.57%	14.78%	-21.64%	2.44%	-20.53%	-	-
Horiz. %	76.14%	201.80%	73.23%	63.80%	81.41%	79.47%	100.00%	-
EY	9.11	3.44	9.47	10.87	8.51	8.73	6.93	4.65%
YoY %	164.83%	-63.67%	-12.88%	27.73%	-2.52%	25.97%	-	-
Horiz. %	131.46%	49.64%	136.65%	156.85%	122.80%	125.97%	100.00%	-
DY	2.77	0.00	3.48	2.96	2.91	2.23	0.87	21.26%
YoY %	0.00%	0.00%	17.57%	1.72%	30.49%	156.32%	-	-
Horiz. %	318.39%	0.00%	400.00%	340.23%	334.48%	256.32%	100.00%	-
P/NAPS	0.86	0.69	0.93	1.10	1.12	0.95	0.98	-2.15%
YoY %	24.64%	-25.81%	-15.45%	-1.79%	17.89%	-3.06%	-	-
Horiz. %	87.76%	70.41%	94.90%	112.24%	114.29%	96.94%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos