[CIMB] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	21,014,482	19,837,516	19,512,940	17,189,003	17,795,879	17,381,968	17,626,496	2.97%
YoY %	5.93%	1.66%	13.52%	-3.41%	2.38%	-1.39%	-	-
Horiz. %	119.22%	112.54%	110.70%	97.52%	100.96%	98.61%	100.00%	-
PBT	9,540,731	8,371,010	5,789,478	1,530,329	5,974,840	7,200,667	6,109,985	7.70%
YoY %	13.97%	44.59%	278.32%	-74.39%	-17.02%	17.85%	-	-
Horiz. %	156.15%	137.01%	94.75%	25.05%	97.79%	117.85%	100.00%	-
Tax	-2,378,636	-2,778,079	-1,396,853	-383,760	-1,519,653	-1,537,314	-1,502,019	7.95%
YoY %	14.38%	-98.88%	-263.99%	74.75%	1.15%	-2.35%	-	-
Horiz. %	158.36%	184.96%	93.00%	25.55%	101.17%	102.35%	100.00%	-
NP	7,162,095	5,592,931	4,392,625	1,146,569	4,455,187	5,663,353	4,607,966	7.62%
YoY %	28.06%	27.33%	283.11%	-74.26%	-21.33%	22.90%	-	-
Horiz. %	155.43%	121.38%	95.33%	24.88%	96.68%	122.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,980,962	5,439,863	4,295,334	1,194,424	4,559,656	5,583,510	4,475,175	7.68%
YoY %	28.33%	26.65%	259.62%	-73.80%	-18.34%	24.77%	-	-
Horiz. %	155.99%	121.56%	95.98%	26.69%	101.89%	124.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.93%	33.19%	24.13%	25.08%	25.43%	21.35%	24.58%	-
YoY %	-24.89%	37.55%	-3.79%	-1.38%	19.11%	-13.14%	-	-
Horiz. %	101.42%	135.03%	98.17%	102.03%	103.46%	86.86%	100.00%	-
Total Cost	13,852,387	14,244,585	15,120,315	16,042,434	13,340,692	11,718,615	13,018,530	1.03%
YoY %	-2.75%	-5.79%	-5.75%	20.25%	13.84%	-9.99%	-	-
Horiz. %	106.41%	109.42%	116.14%	123.23%	102.47%	90.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,327,042	62,114,290	58,500,021	55,925,837	55,791,709	51,096,139	47,841,687	6.11%
YoY %	10.00%	6.18%	4.60%	0.24%	9.19%	6.80%	-	-
Horiz. %	142.82%	129.83%	122.28%	116.90%	116.62%	106.80%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	4,585,993	2,756,206	2,335,409	477,294	2,559,523	2,378,157	2,287,062	12.28%
YoY %	66.39%	18.02%	389.30%	-81.35%	7.63%	3.98%	-	-
Horiz. %	200.52%	120.51%	102.11%	20.87%	111.91%	103.98%	100.00%	-
Div Payout %	65.69%	50.67%	54.37%	39.96%	56.13%	42.59%	51.11%	-
YoY %	29.64%	-6.81%	36.06%	-28.81%	31.79%	-16.67%	-	-
Horiz. %	128.53%	99.14%	106.38%	78.18%	109.82%	83.33%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	68,327,042	62,114,290	58,500,021	55,925,837	55,791,709	51,096,139	47,841,687	6.11%
YoY %	10.00%	6.18%	4.60%	0.24%	9.19%	6.80%	-	-
Horiz. %	142.82%	129.83%	122.28%	116.90%	116.62%	106.80%	100.00%	-
NOSH	10,665,106	10,665,106	10,221,456	9,922,971	9,922,971	9,564,459	9,225,547	2.44%
YoY %	0.00%	4.34%	3.01%	0.00%	3.75%	3.67%	-	-
Horiz. %	115.60%	115.60%	110.80%	107.56%	107.56%	103.67%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	34.08%	28.19%	22.51%	6.67%	25.03%	32.58%	26.14%	-
YoY %	20.89%	25.23%	237.48%	-73.35%	-23.17%	24.64%	-	-
Horiz. %	130.37%	107.84%	86.11%	25.52%	95.75%	124.64%	100.00%	-
ROE	10.22%	8.76%	7.34%	2.14%	8.17%	10.93%	9.35%	-
YoY %	16.67%	19.35%	242.99%	-73.81%	-25.25%	16.90%	-	-
Horiz. %	109.30%	93.69%	78.50%	22.89%	87.38%	116.90%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	197.04	187.13	192.09	173.22	180.77	182.73	192.68	0.37%
YoY %	5.30%	-2.58%	10.89%	-4.18%	-1.07%	-5.16%	-	-
Horiz. %	102.26%	97.12%	99.69%	89.90%	93.82%	94.84%	100.00%	-
EPS	65.46	52.18	42.86	12.04	46.98	59.67	49.63	4.71%
YoY %	25.45%	21.75%	255.98%	-74.37%	-21.27%	20.23%	-	-
Horiz. %	131.90%	105.14%	86.36%	24.26%	94.66%	120.23%	100.00%	-
DPS	43.00	26.00	22.99	4.81	26.00	25.00	25.00	9.45%
YoY %	65.38%	13.09%	377.96%	-81.50%	4.00%	0.00%	-	-
Horiz. %	172.00%	104.00%	91.96%	19.24%	104.00%	100.00%	100.00%	-
NAPS	6.4066	5.8594	5.7588	5.636	5.6674	5.3714	5.2296	3.43%
YoY %	9.34%	1.75%	2.18%	-0.55%	5.51%	2.71%	-	-
Horiz. %	122.51%	112.04%	110.12%	107.77%	108.37%	102.71%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 10,221,456
RPS	196.86	185.83	182.79	161.02	166.71	162.83	165.12	2.97%
YoY %	5.94%	1.66%	13.52%	-3.41%	2.38%	-1.39%	-	-
Horiz. %	119.22%	112.54%	110.70%	97.52%	100.96%	98.61%	100.00%	-
EPS	65.40	50.96	40.24	11.19	42.71	52.30	41.92	7.69%
YoY %	28.34%	26.64%	259.61%	-73.80%	-18.34%	24.76%	-	-
Horiz. %	156.01%	121.56%	95.99%	26.69%	101.88%	124.76%	100.00%	-
DPS	42.96	25.82	21.88	4.47	23.98	22.28	21.42	12.29%
YoY %	66.38%	18.01%	389.49%	-81.36%	7.63%	4.01%	-	-
Horiz. %	200.56%	120.54%	102.15%	20.87%	111.95%	104.01%	100.00%	-
NAPS	6.4007	5.8187	5.4801	5.239	5.2264	4.7865	4.4817	6.11%
YoY %	10.00%	6.18%	4.60%	0.24%	9.19%	6.80%	-	-
Horiz. %	142.82%	129.83%	122.28%	116.90%	116.62%	106.80%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	5.85	5.80	5.45	4.30	5.15	5.71	6.54	-
P/RPS	2.97	3.10	2.84	2.48	2.85	3.12	3.39	-2.17%
YoY %	-4.19%	9.15%	14.52%	-12.98%	-8.65%	-7.96%	-	-
Horiz. %	87.61%	91.45%	83.78%	73.16%	84.07%	92.04%	100.00%	-
P/EPS	8.94	11.30	12.89	35.72	11.12	9.73	13.37	-6.48%
YoY %	-20.88%	-12.34%	-63.91%	221.22%	14.29%	-27.23%	-	-
Horiz. %	66.87%	84.52%	96.41%	267.17%	83.17%	72.77%	100.00%	-
EY	11.19	8.85	7.76	2.80	8.99	10.28	7.48	6.94%
YoY %	26.44%	14.05%	177.14%	-68.85%	-12.55%	37.43%	-	-
Horiz. %	149.60%	118.32%	103.74%	37.43%	120.19%	137.43%	100.00%	-
DY	7.35	4.48	4.22	1.12	5.05	4.38	3.82	11.51%
YoY %	64.06%	6.16%	276.79%	-77.82%	15.30%	14.66%	-	-
Horiz. %	192.41%	117.28%	110.47%	29.32%	132.20%	114.66%	100.00%	-
P/NAPS	0.91	0.99	0.95	0.76	0.91	1.06	1.25	-5.15%
YoY %	-8.08%	4.21%	25.00%	-16.48%	-14.15%	-15.20%	-	-
Horiz. %	72.80%	79.20%	76.00%	60.80%	72.80%	84.80%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	29/02/24	28/02/23	28/02/22	26/02/21	28/02/20	28/02/19	28/02/18	-
Price	6.46	5.61	5.71	4.33	4.82	5.85	7.19	-
P/RPS	3.28	3.00	2.97	2.50	2.67	3.20	3.73	-2.11%
YoY %	9.33%	1.01%	18.80%	-6.37%	-16.56%	-14.21%	-	-
Horiz. %	87.94%	80.43%	79.62%	67.02%	71.58%	85.79%	100.00%	-
P/EPS	9.87	10.93	13.50	35.97	10.41	9.97	14.70	-6.42%
YoY %	-9.70%	-19.04%	-62.47%	245.53%	4.41%	-32.18%	-	-
Horiz. %	67.14%	74.35%	91.84%	244.69%	70.82%	67.82%	100.00%	-
EY	10.13	9.15	7.41	2.78	9.61	10.03	6.80	6.86%
YoY %	10.71%	23.48%	166.55%	-71.07%	-4.19%	47.50%	-	-
Horiz. %	148.97%	134.56%	108.97%	40.88%	141.32%	147.50%	100.00%	-
DY	6.66	4.63	4.03	1.11	5.39	4.27	3.48	11.41%
YoY %	43.84%	14.89%	263.06%	-79.41%	26.23%	22.70%	-	-
Horiz. %	191.38%	133.05%	115.80%	31.90%	154.89%	122.70%	100.00%	-
P/NAPS	1.01	0.96	0.99	0.77	0.85	1.09	1.37	-4.95%
YoY %	5.21%	-3.03%	28.57%	-9.41%	-22.02%	-20.44%	-	-
Horiz. %	73.72%	70.07%	72.26%	56.20%	62.04%	79.56%	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

Latest Videos

New IPO: MKH Oil Palm (East Kalimantan) Holdings Berhad

MQ Trader

MQ Trading Signals

2024-04-16 14:30:00

OBV

30 Mins

SELL

2024-04-16 12:10:00

ADX

5 Mins

SELL

2024-04-16 11:50:00

ADX

10 Mins

SELL

2024-04-16 11:45:00

EMA 5

5 Mins

SELL

2024-04-16 11:30:00

ADX

10 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

346

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

314

MPI

MALAYSIAN PACIFIC INDUSTRIES

308

DNEX

DAGANG NEXCHANGE BERHAD

259

PBBANK

PUBLIC BANK BHD

223

GENTING

GENTING BHD

197

GENM

GENTING MALAYSIA BERHAD

190

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

184

Daily Stocks

TWL

0.03

-0.005

156,787,000

HSI-CVM

0.145

-0.055

153,744,700

INIX-OR

0.02

0.00

141,839,900

SAPNRG

0.045

-0.005

103,061,500

HSI-HSY

0.22

+0.07

87,445,600

HSI-HUE

0.175

+0.04

81,188,500

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CVH

0.225

-0.08

66,172,000

VELESTO

0.27

-0.005

61,092,400

BPURI

0.08

0.00

59,193,500

More active Stocks

NESTLE

122.90

+0.80

53,500

UTDPLT

25.02

+0.18

351,400

HSI-HS9

1.31

+0.18

2,000

HSI-HS5

0.985

+0.135

8,000

CDB

4.19

+0.11

2,524,300

HSI-HSZ

0.62

+0.105

3,978,800

IHS046000824

103.50

+0.10

HSI-HS2

0.61

+0.095

1,583,600

PMETAL

5.31

+0.09

10,169,400

TIMECOM

5.20

+0.09

1,096,000

More gainer Stocks

DLADY

31.88

-1.74

76,500

AJI

18.80

-0.52

43,700

HEIM

22.62

-0.42

263,400

MPI

30.70

-0.30

70,000

PANAMY

18.60

-0.30

41,500

NVIDIA-C1

4.42

-0.23

27,600

HARISON

9.01

-0.21

17,500

HLIND

10.50

-0.20

174,600

HLBANK

19.26

-0.20

154,100

CARLSBG

18.50

-0.20

135,700

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