[CIMB] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	20,852,338	19,490,470	19,901,702	16,630,620	17,697,922	17,743,233	17,481,334	2.98%
YoY %	6.99%	-2.07%	19.67%	-6.03%	-0.26%	1.50%	-	-
Horiz. %	119.28%	111.49%	113.85%	95.13%	101.24%	101.50%	100.00%	-
PBT	9,613,353	8,472,508	6,410,972	1,819,129	6,527,784	7,584,605	6,099,474	7.87%
YoY %	13.47%	32.16%	252.42%	-72.13%	-13.93%	24.35%	-	-
Horiz. %	157.61%	138.91%	105.11%	29.82%	107.02%	124.35%	100.00%	-
Tax	-2,411,126	-2,822,158	-1,729,713	-551,440	-1,609,000	-1,523,832	-1,413,374	9.30%
YoY %	14.56%	-63.16%	-213.67%	65.73%	-5.59%	-7.82%	-	-
Horiz. %	170.59%	199.68%	122.38%	39.02%	113.84%	107.82%	100.00%	-
NP	7,202,226	5,650,349	4,681,258	1,267,689	4,918,784	6,060,773	4,686,100	7.42%
YoY %	27.47%	20.70%	269.27%	-74.23%	-18.84%	29.34%	-	-
Horiz. %	153.69%	120.58%	99.90%	27.05%	104.97%	129.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,021,053	5,486,548	4,587,764	1,305,930	4,948,020	5,955,166	4,553,261	7.48%
YoY %	27.97%	19.59%	251.30%	-73.61%	-16.91%	30.79%	-	-
Horiz. %	154.20%	120.50%	100.76%	28.68%	108.67%	130.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	33.31%	26.98%	30.31%	24.65%	20.09%	23.17%	-
YoY %	-24.71%	23.46%	-10.99%	22.96%	22.70%	-13.29%	-	-
Horiz. %	108.24%	143.76%	116.44%	130.82%	106.39%	86.71%	100.00%	-
Total Cost	13,650,112	13,840,121	15,220,444	15,362,930	12,779,138	11,682,460	12,795,234	1.08%
YoY %	-1.37%	-9.07%	-0.93%	20.22%	9.39%	-8.70%	-	-
Horiz. %	106.68%	108.17%	118.95%	120.07%	99.87%	91.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,203,327	61,855,700	58,284,553	55,071,469	56,078,569	50,010,532	47,623,511	6.16%
YoY %	10.26%	6.13%	5.83%	-1.80%	12.13%	5.01%	-	-
Horiz. %	143.21%	129.88%	122.39%	115.64%	117.75%	105.01%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	2,488,523	1,815,537	1,393,974	-	1,815,784	1,623,404	1,555,238	8.14%
YoY %	37.07%	30.24%	0.00%	-	11.85%	4.38%	-	-
Horiz. %	160.01%	116.74%	89.63%	-	116.75%	104.38%	100.00%	-
Div Payout %	35.44%	33.09%	30.38%	-	36.70%	27.26%	34.16%	-
YoY %	7.10%	8.92%	0.00%	-	34.63%	-20.20%	-	-
Horiz. %	103.75%	96.87%	88.93%	-	107.44%	79.80%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	68,203,327	61,855,700	58,284,553	55,071,469	56,078,569	50,010,532	47,623,511	6.16%
YoY %	10.26%	6.13%	5.83%	-1.80%	12.13%	5.01%	-	-
Horiz. %	143.21%	129.88%	122.39%	115.64%	117.75%	105.01%	100.00%	-
NOSH	10,665,106	10,474,258	10,014,189	9,922,971	9,727,423	9,365,799	8,972,532	2.92%
YoY %	1.82%	4.59%	0.92%	2.01%	3.86%	4.38%	-	-
Horiz. %	118.86%	116.74%	111.61%	110.59%	108.41%	104.38%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	34.54%	28.99%	23.52%	7.62%	27.79%	34.16%	26.81%	-
YoY %	19.14%	23.26%	208.66%	-72.58%	-18.65%	27.42%	-	-
Horiz. %	128.83%	108.13%	87.73%	28.42%	103.66%	127.42%	100.00%	-
ROE	10.29%	8.87%	7.87%	2.37%	8.82%	11.91%	9.56%	-
YoY %	16.01%	12.71%	232.07%	-73.13%	-25.94%	24.58%	-	-
Horiz. %	107.64%	92.78%	82.32%	24.79%	92.26%	124.58%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	195.52	186.08	198.74	167.60	181.94	189.45	194.83	0.05%
YoY %	5.07%	-6.37%	18.58%	-7.88%	-3.96%	-2.76%	-	-
Horiz. %	100.35%	95.51%	102.01%	86.02%	93.38%	97.24%	100.00%	-
EPS	65.83	52.92	45.99	13.16	51.23	64.00	50.75	4.42%
YoY %	24.40%	15.07%	249.47%	-74.31%	-19.95%	26.11%	-	-
Horiz. %	129.71%	104.28%	90.62%	25.93%	100.95%	126.11%	100.00%	-
DPS	23.33	17.33	13.92	0.00	18.67	17.33	17.33	5.07%
YoY %	34.62%	24.50%	0.00%	0.00%	7.73%	0.00%	-	-
Horiz. %	134.62%	100.00%	80.32%	0.00%	107.73%	100.00%	100.00%	-
NAPS	6.395	5.9055	5.8202	5.5499	5.765	5.3397	5.3077	3.15%
YoY %	8.29%	1.47%	4.87%	-3.73%	7.96%	0.60%	-	-
Horiz. %	120.49%	111.26%	109.66%	104.56%	108.62%	100.60%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 9,922,971
RPS	195.25	182.50	186.35	155.72	165.71	166.14	163.69	2.98%
YoY %	6.99%	-2.07%	19.67%	-6.03%	-0.26%	1.50%	-	-
Horiz. %	119.28%	111.49%	113.84%	95.13%	101.23%	101.50%	100.00%	-
EPS	65.74	51.37	42.96	12.23	46.33	55.76	42.63	7.48%
YoY %	27.97%	19.58%	251.27%	-73.60%	-16.91%	30.80%	-	-
Horiz. %	154.21%	120.50%	100.77%	28.69%	108.68%	130.80%	100.00%	-
DPS	23.30	17.00	13.05	0.00	17.00	15.20	14.56	8.14%
YoY %	37.06%	30.27%	0.00%	0.00%	11.84%	4.40%	-	-
Horiz. %	160.03%	116.76%	89.63%	0.00%	116.76%	104.40%	100.00%	-
NAPS	6.3862	5.7918	5.4574	5.1566	5.2509	4.6827	4.4592	6.16%
YoY %	10.26%	6.13%	5.83%	-1.80%	12.13%	5.01%	-	-
Horiz. %	143.21%	129.88%	122.39%	115.64%	117.75%	105.01%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	5.43	5.13	4.78	3.08	5.03	6.01	6.30	-
P/RPS	2.78	2.76	2.41	1.84	2.76	3.17	3.23	-2.46%
YoY %	0.72%	14.52%	30.98%	-33.33%	-12.93%	-1.86%	-	-
Horiz. %	86.07%	85.45%	74.61%	56.97%	85.45%	98.14%	100.00%	-
P/EPS	8.25	9.79	10.43	23.40	9.89	9.45	12.41	-6.57%
YoY %	-15.73%	-6.14%	-55.43%	136.60%	4.66%	-23.85%	-	-
Horiz. %	66.48%	78.89%	84.05%	188.56%	79.69%	76.15%	100.00%	-
EY	12.12	10.21	9.58	4.27	10.11	10.58	8.06	7.03%
YoY %	18.71%	6.58%	124.36%	-57.76%	-4.44%	31.27%	-	-
Horiz. %	150.37%	126.67%	118.86%	52.98%	125.43%	131.27%	100.00%	-
DY	4.30	3.38	2.91	0.00	3.71	2.88	2.75	7.73%
YoY %	27.22%	16.15%	0.00%	0.00%	28.82%	4.73%	-	-
Horiz. %	156.36%	122.91%	105.82%	0.00%	134.91%	104.73%	100.00%	-
P/NAPS	0.85	0.87	0.82	0.55	0.87	1.13	1.19	-5.45%
YoY %	-2.30%	6.10%	49.09%	-36.78%	-23.01%	-5.04%	-	-
Horiz. %	71.43%	73.11%	68.91%	46.22%	73.11%	94.96%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/23	30/11/22	01/12/21	27/11/20	22/11/19	29/11/18	28/11/17	-
Price	5.65	5.80	5.03	3.83	5.37	5.85	5.96	-
P/RPS	2.89	3.12	2.53	2.29	2.95	3.09	3.06	-0.94%
YoY %	-7.37%	23.32%	10.48%	-22.37%	-4.53%	0.98%	-	-
Horiz. %	94.44%	101.96%	82.68%	74.84%	96.41%	100.98%	100.00%	-
P/EPS	8.58	11.07	10.98	29.10	10.56	9.20	11.74	-5.08%
YoY %	-22.49%	0.82%	-62.27%	175.57%	14.78%	-21.64%	-	-
Horiz. %	73.08%	94.29%	93.53%	247.87%	89.95%	78.36%	100.00%	-
EY	11.65	9.03	9.11	3.44	9.47	10.87	8.51	5.37%
YoY %	29.01%	-0.88%	164.83%	-63.67%	-12.88%	27.73%	-	-
Horiz. %	136.90%	106.11%	107.05%	40.42%	111.28%	127.73%	100.00%	-
DY	4.13	2.99	2.77	0.00	3.48	2.96	2.91	6.00%
YoY %	38.13%	7.94%	0.00%	0.00%	17.57%	1.72%	-	-
Horiz. %	141.92%	102.75%	95.19%	0.00%	119.59%	101.72%	100.00%	-
P/NAPS	0.88	0.98	0.86	0.69	0.93	1.10	1.12	-3.93%
YoY %	-10.20%	13.95%	24.64%	-25.81%	-15.45%	-1.79%	-	-
Horiz. %	78.57%	87.50%	76.79%	61.61%	83.04%	98.21%	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

771

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MPI

MALAYSIAN PACIFIC INDUSTRIES

525

PTRANS

PERAK TRANSIT BERHAD

521

HLIND

HONG LEONG INDUSTRIES BHD

496

MYEG

MY E.G. SERVICES BHD

480

YTL

YTL CORPORATION BHD

373

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

255

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

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

YTLPOWR

4.79

+0.37

56,658,400

HSI-HUQ

0.10

-0.015

54,333,900

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

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

HLFG

16.72

-0.12

105,200

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