[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	186.35	155.72	165.71	166.14	163.69	146.72	141.75	4.66%
YoY %	19.67%	-6.03%	-0.26%	1.50%	11.57%	3.51%	-	-
Horiz. %	131.46%	109.86%	116.90%	117.21%	115.48%	103.51%	100.00%	-
EPS	42.96	12.23	46.33	55.76	42.63	33.83	25.27	9.23%
YoY %	251.27%	-73.60%	-16.91%	30.80%	26.01%	33.87%	-	-
Horiz. %	170.00%	48.40%	183.34%	220.66%	168.70%	133.87%	100.00%	-
DPS	13.05	0.00	17.00	15.20	14.56	8.63	3.17	26.57%
YoY %	0.00%	0.00%	11.84%	4.40%	68.71%	172.24%	-	-
Horiz. %	411.67%	0.00%	536.28%	479.50%	459.31%	272.24%	100.00%	-
NAPS	5.4574	5.1566	5.2509	4.6827	4.4592	4.0636	3.7075	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
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

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

2024-04-29 16:35:00

EMA 5

5 Mins

SELL

2024-04-29 16:30:00

OBV

30 Mins

BUY

2024-04-29 16:30:00

EMA 5

10 Mins

SELL

2024-04-29 16:05:00

EMA 5

5 Mins

BUY

2024-04-29 16:00:00

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

OPENSYS

OPENSYS (M) BHD

625

YTLPOWR

YTL POWER INTERNATIONAL BHD

542

MPI

MALAYSIAN PACIFIC INDUSTRIES

476

PTRANS

PERAK TRANSIT BERHAD

470

MYEG

MY E.G. SERVICES BHD

448

HLIND

HONG LEONG INDUSTRIES BHD

448

YTL

YTL CORPORATION BHD

366

CAPITALA

CAPITAL A BERHAD

323

SAPNRG

SAPURA ENERGY BERHAD

261

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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