[CIMB] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	19,512,940	17,189,003	17,795,879	17,381,968	17,626,496	16,065,255	15,395,790	4.02%
YoY %	13.52%	-3.41%	2.38%	-1.39%	9.72%	4.35%	-	-
Horiz. %	126.74%	111.65%	115.59%	112.90%	114.49%	104.35%	100.00%	-
PBT	5,789,478	1,530,329	5,974,840	7,200,667	6,109,985	4,884,144	3,913,993	6.73%
YoY %	278.32%	-74.39%	-17.02%	17.85%	25.10%	24.79%	-	-
Horiz. %	147.92%	39.10%	152.65%	183.97%	156.11%	124.79%	100.00%	-
Tax	-1,396,853	-383,760	-1,519,653	-1,537,314	-1,502,019	-1,251,187	-1,018,048	5.40%
YoY %	-263.99%	74.75%	1.15%	-2.35%	-20.05%	-22.90%	-	-
Horiz. %	137.21%	37.70%	149.27%	151.01%	147.54%	122.90%	100.00%	-
NP	4,392,625	1,146,569	4,455,187	5,663,353	4,607,966	3,632,957	2,895,945	7.18%
YoY %	283.11%	-74.26%	-21.33%	22.90%	26.84%	25.45%	-	-
Horiz. %	151.68%	39.59%	153.84%	195.56%	159.12%	125.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,295,334	1,194,424	4,559,656	5,583,510	4,475,175	3,564,190	2,849,509	7.07%
YoY %	259.62%	-73.80%	-18.34%	24.77%	25.56%	25.08%	-	-
Horiz. %	150.74%	41.92%	160.02%	195.95%	157.05%	125.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.13%	25.08%	25.43%	21.35%	24.58%	25.62%	26.01%	-
YoY %	-3.79%	-1.38%	19.11%	-13.14%	-4.06%	-1.50%	-	-
Horiz. %	92.77%	96.42%	97.77%	82.08%	94.50%	98.50%	100.00%	-
Total Cost	15,120,315	16,042,434	13,340,692	11,718,615	13,018,530	12,432,298	12,499,845	3.21%
YoY %	-5.75%	20.25%	13.84%	-9.99%	4.72%	-0.54%	-	-
Horiz. %	120.96%	128.34%	106.73%	93.75%	104.15%	99.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,500,021	55,925,837	55,791,709	51,096,139	47,841,687	45,091,606	40,767,812	6.19%
YoY %	4.60%	0.24%	9.19%	6.80%	6.10%	10.61%	-	-
Horiz. %	143.50%	137.18%	136.85%	125.33%	117.35%	110.61%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	2,335,409	477,294	2,559,523	2,378,157	2,287,062	1,765,183	1,186,589	11.93%
YoY %	389.30%	-81.35%	7.63%	3.98%	29.57%	48.76%	-	-
Horiz. %	196.82%	40.22%	215.70%	200.42%	192.74%	148.76%	100.00%	-
Div Payout %	54.37%	39.96%	56.13%	42.59%	51.11%	49.53%	41.64%	-
YoY %	36.06%	-28.81%	31.79%	-16.67%	3.19%	18.95%	-	-
Horiz. %	130.57%	95.97%	134.80%	102.28%	122.74%	118.95%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	58,500,021	55,925,837	55,791,709	51,096,139	47,841,687	45,091,606	40,767,812	6.19%
YoY %	4.60%	0.24%	9.19%	6.80%	6.10%	10.61%	-	-
Horiz. %	143.50%	137.18%	136.85%	125.33%	117.35%	110.61%	100.00%	-
NOSH	10,221,456	9,922,971	9,922,971	9,564,459	9,225,547	8,868,384	8,475,636	3.16%
YoY %	3.01%	0.00%	3.75%	3.67%	4.03%	4.63%	-	-
Horiz. %	120.60%	117.08%	117.08%	112.85%	108.85%	104.63%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	22.51%	6.67%	25.03%	32.58%	26.14%	22.61%	18.81%	-
YoY %	237.48%	-73.35%	-23.17%	24.64%	15.61%	20.20%	-	-
Horiz. %	119.67%	35.46%	133.07%	173.21%	138.97%	120.20%	100.00%	-
ROE	7.34%	2.14%	8.17%	10.93%	9.35%	7.90%	6.99%	-
YoY %	242.99%	-73.81%	-25.25%	16.90%	18.35%	13.02%	-	-
Horiz. %	105.01%	30.62%	116.88%	156.37%	133.76%	113.02%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	192.09	173.22	180.77	182.73	192.68	182.02	181.65	0.93%
YoY %	10.89%	-4.18%	-1.07%	-5.16%	5.86%	0.20%	-	-
Horiz. %	105.75%	95.36%	99.52%	100.59%	106.07%	100.20%	100.00%	-
EPS	42.86	12.04	46.98	59.67	49.63	41.00	33.62	4.12%
YoY %	255.98%	-74.37%	-21.27%	20.23%	21.05%	21.95%	-	-
Horiz. %	127.48%	35.81%	139.74%	177.48%	147.62%	121.95%	100.00%	-
DPS	22.99	4.81	26.00	25.00	25.00	20.00	14.00	8.60%
YoY %	377.96%	-81.50%	4.00%	0.00%	25.00%	42.86%	-	-
Horiz. %	164.21%	34.36%	185.71%	178.57%	178.57%	142.86%	100.00%	-
NAPS	5.7588	5.636	5.6674	5.3714	5.2296	5.109	4.81	3.04%
YoY %	2.18%	-0.55%	5.51%	2.71%	2.36%	6.22%	-	-
Horiz. %	119.73%	117.17%	117.83%	111.67%	108.72%	106.22%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 9,564,459
RPS	182.77	161.00	166.69	162.81	165.10	150.48	144.21	4.02%
YoY %	13.52%	-3.41%	2.38%	-1.39%	9.72%	4.35%	-	-
Horiz. %	126.74%	111.64%	115.59%	112.90%	114.49%	104.35%	100.00%	-
EPS	40.23	11.19	42.71	52.30	41.92	33.38	26.69	7.07%
YoY %	259.52%	-73.80%	-18.34%	24.76%	25.58%	25.07%	-	-
Horiz. %	150.73%	41.93%	160.02%	195.95%	157.06%	125.07%	100.00%	-
DPS	21.88	4.47	23.97	22.28	21.42	16.53	11.11	11.94%
YoY %	389.49%	-81.35%	7.59%	4.01%	29.58%	48.78%	-	-
Horiz. %	196.94%	40.23%	215.75%	200.54%	192.80%	148.78%	100.00%	-
NAPS	5.4795	5.2384	5.2258	4.786	4.4812	4.2236	3.8186	6.19%
YoY %	4.60%	0.24%	9.19%	6.80%	6.10%	10.61%	-	-
Horiz. %	143.49%	137.18%	136.85%	125.33%	117.35%	110.61%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	5.45	4.30	5.15	5.71	6.54	4.51	4.54	-
P/RPS	2.84	2.48	2.85	3.12	3.39	2.48	2.50	2.14%
YoY %	14.52%	-12.98%	-8.65%	-7.96%	36.69%	-0.80%	-	-
Horiz. %	113.60%	99.20%	114.00%	124.80%	135.60%	99.20%	100.00%	-
P/EPS	12.89	35.72	11.12	9.73	13.37	11.17	13.50	-0.76%
YoY %	-63.91%	221.22%	14.29%	-27.23%	19.70%	-17.26%	-	-
Horiz. %	95.48%	264.59%	82.37%	72.07%	99.04%	82.74%	100.00%	-
EY	7.76	2.80	8.99	10.28	7.48	8.95	7.41	0.77%
YoY %	177.14%	-68.85%	-12.55%	37.43%	-16.42%	20.78%	-	-
Horiz. %	104.72%	37.79%	121.32%	138.73%	100.94%	120.78%	100.00%	-
DY	4.22	1.12	5.05	4.38	3.82	4.43	3.08	5.38%
YoY %	276.79%	-77.82%	15.30%	14.66%	-13.77%	43.83%	-	-
Horiz. %	137.01%	36.36%	163.96%	142.21%	124.03%	143.83%	100.00%	-
P/NAPS	0.95	0.76	0.91	1.06	1.25	0.88	0.94	0.17%
YoY %	25.00%	-16.48%	-14.15%	-15.20%	42.05%	-6.38%	-	-
Horiz. %	101.06%	80.85%	96.81%	112.77%	132.98%	93.62%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	28/02/22	26/02/21	28/02/20	28/02/19	28/02/18	28/02/17	25/02/16	-
Price	5.71	4.33	4.82	5.85	7.19	4.97	4.25	-
P/RPS	2.97	2.50	2.67	3.20	3.73	2.73	2.34	4.04%
YoY %	18.80%	-6.37%	-16.56%	-14.21%	36.63%	16.67%	-	-
Horiz. %	126.92%	106.84%	114.10%	136.75%	159.40%	116.67%	100.00%	-
P/EPS	13.50	35.97	10.41	9.97	14.70	12.31	12.64	1.10%
YoY %	-62.47%	245.53%	4.41%	-32.18%	19.42%	-2.61%	-	-
Horiz. %	106.80%	284.57%	82.36%	78.88%	116.30%	97.39%	100.00%	-
EY	7.41	2.78	9.61	10.03	6.80	8.13	7.91	-1.08%
YoY %	166.55%	-71.07%	-4.19%	47.50%	-16.36%	2.78%	-	-
Horiz. %	93.68%	35.15%	121.49%	126.80%	85.97%	102.78%	100.00%	-
DY	4.03	1.11	5.39	4.27	3.48	4.02	3.29	3.43%
YoY %	263.06%	-79.41%	26.23%	22.70%	-13.43%	22.19%	-	-
Horiz. %	122.49%	33.74%	163.83%	129.79%	105.78%	122.19%	100.00%	-
P/NAPS	0.99	0.77	0.85	1.09	1.37	0.97	0.88	1.98%
YoY %	28.57%	-9.41%	-22.02%	-20.44%	41.24%	10.23%	-	-
Horiz. %	112.50%	87.50%	96.59%	123.86%	155.68%	110.23%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:10:00

ADX

10 Mins

SELL

2024-04-24 15:30:00

OBV

30 Mins

SELL

2024-04-24 15:15:00

EMA 5

5 Mins

SELL

2024-04-24 15:10:00

EMA 5

10 Mins

SELL

2024-04-24 15:05:00

EMA 5

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

492

PTRANS

PERAK TRANSIT BERHAD

428

MPI

MALAYSIAN PACIFIC INDUSTRIES

426

HLIND

HONG LEONG INDUSTRIES BHD

417

DNEX

DAGANG NEXCHANGE BERHAD

341

YTLPOWR

YTL POWER INTERNATIONAL BHD

319

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

266

GENTING

GENTING BHD

260

MYEG

MY E.G. SERVICES BHD

252

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

MYEG

0.80

+0.015

68,105,100

HSI-HSY

0.01

-0.03

67,406,400

VELESTO

0.26

-0.01

55,991,200

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

NIKKEI-HC

0.725

-0.09

79,500

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