[CIMB] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	9,620,738	10,627,294	8,008,351	8,634,997	9,166,889	8,687,857	7,628,389	3.94%
YoY %	-9.47%	32.70%	-7.26%	-5.80%	5.51%	13.89%	-	-
Horiz. %	126.12%	139.31%	104.98%	113.20%	120.17%	113.89%	100.00%	-
PBT	4,152,504	4,475,435	910,349	3,558,955	4,202,053	3,047,255	2,311,740	10.24%
YoY %	-7.22%	391.62%	-74.42%	-15.30%	37.90%	31.82%	-	-
Horiz. %	179.63%	193.60%	39.38%	153.95%	181.77%	131.82%	100.00%	-
Tax	-1,361,278	-889,304	-138,655	-856,200	-848,034	-697,999	-606,033	14.43%
YoY %	-53.07%	-541.38%	83.81%	-0.96%	-21.50%	-15.18%	-	-
Horiz. %	224.62%	146.74%	22.88%	141.28%	139.93%	115.18%	100.00%	-
NP	2,791,226	3,586,131	771,694	2,702,755	3,354,019	2,349,256	1,705,707	8.55%
YoY %	-22.17%	364.71%	-71.45%	-19.42%	42.77%	37.73%	-	-
Horiz. %	163.64%	210.24%	45.24%	158.45%	196.64%	137.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,707,679	3,541,416	785,004	2,700,667	3,286,657	2,282,722	1,686,630	8.20%
YoY %	-23.54%	351.13%	-70.93%	-17.83%	43.98%	35.34%	-	-
Horiz. %	160.54%	209.97%	46.54%	160.12%	194.87%	135.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.78%	19.87%	15.23%	24.06%	20.18%	22.91%	26.22%	-
YoY %	64.97%	30.47%	-36.70%	19.23%	-11.92%	-12.62%	-	-
Horiz. %	125.02%	75.78%	58.09%	91.76%	76.96%	87.38%	100.00%	-
Total Cost	6,829,512	7,041,163	7,236,657	5,932,242	5,812,870	6,338,601	5,922,682	2.40%
YoY %	-3.01%	-2.70%	21.99%	2.05%	-8.29%	7.02%	-	-
Horiz. %	115.31%	118.88%	122.19%	100.16%	98.15%	107.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,906,296	58,381,023	56,061,782	54,592,153	48,333,093	46,850,748	41,741,725	6.20%
YoY %	2.61%	4.14%	2.69%	12.95%	3.16%	12.24%	-	-
Horiz. %	143.52%	139.86%	134.31%	130.79%	115.79%	112.24%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	1,352,263	1,043,178	-	1,355,821	1,211,542	1,169,424	688,069	11.91%
YoY %	29.63%	0.00%	-	11.91%	3.60%	69.96%	-	-
Horiz. %	196.53%	151.61%	-	197.05%	176.08%	169.96%	100.00%	-
Div Payout %	49.94%	29.46%	-	50.20%	36.86%	51.23%	40.80%	-
YoY %	69.52%	0.00%	-	36.19%	-28.05%	25.56%	-	-
Horiz. %	122.40%	72.21%	-	123.04%	90.34%	125.56%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	59,906,296	58,381,023	56,061,782	54,592,153	48,333,093	46,850,748	41,741,725	6.20%
YoY %	2.61%	4.14%	2.69%	12.95%	3.16%	12.24%	-	-
Horiz. %	143.52%	139.86%	134.31%	130.79%	115.79%	112.24%	100.00%	-
NOSH	10,474,258	10,014,189	9,922,971	9,727,423	9,365,799	9,052,110	8,600,866	3.33%
YoY %	4.59%	0.92%	2.01%	3.86%	3.47%	5.25%	-	-
Horiz. %	121.78%	116.43%	115.37%	113.10%	108.89%	105.25%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	29.01%	33.74%	9.64%	31.30%	36.59%	27.04%	22.36%	-
YoY %	-14.02%	250.00%	-69.20%	-14.46%	35.32%	20.93%	-	-
Horiz. %	129.74%	150.89%	43.11%	139.98%	163.64%	120.93%	100.00%	-
ROE	4.52%	6.07%	1.40%	4.95%	6.80%	4.87%	4.04%	-
YoY %	-25.54%	333.57%	-71.72%	-27.21%	39.63%	20.54%	-	-
Horiz. %	111.88%	150.25%	34.65%	122.52%	168.32%	120.54%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	92.49	106.36	80.71	89.16	98.36	96.58	88.69	0.70%
YoY %	-13.04%	31.78%	-9.48%	-9.35%	1.84%	8.90%	-	-
Horiz. %	104.28%	119.92%	91.00%	100.53%	110.90%	108.90%	100.00%	-
EPS	26.26	35.56	7.91	28.06	35.44	25.56	19.61	4.98%
YoY %	-26.15%	349.56%	-71.81%	-20.82%	38.65%	30.34%	-	-
Horiz. %	133.91%	181.34%	40.34%	143.09%	180.72%	130.34%	100.00%	-
DPS	13.00	10.44	0.00	14.00	13.00	13.00	8.00	8.42%
YoY %	24.52%	0.00%	0.00%	7.69%	0.00%	62.50%	-	-
Horiz. %	162.50%	130.50%	0.00%	175.00%	162.50%	162.50%	100.00%	-
NAPS	5.7591	5.8427	5.6497	5.6371	5.1862	5.2082	4.8532	2.89%
YoY %	-1.43%	3.42%	0.22%	8.69%	-0.42%	7.31%	-	-
Horiz. %	118.67%	120.39%	116.41%	116.15%	106.86%	107.31%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 9,727,423
RPS	90.08	99.51	74.99	80.85	85.83	81.35	71.43	3.94%
YoY %	-9.48%	32.70%	-7.25%	-5.80%	5.51%	13.89%	-	-
Horiz. %	126.11%	139.31%	104.98%	113.19%	120.16%	113.89%	100.00%	-
EPS	25.35	33.16	7.35	25.29	30.77	21.37	15.79	8.20%
YoY %	-23.55%	351.16%	-70.94%	-17.81%	43.99%	35.34%	-	-
Horiz. %	160.54%	210.01%	46.55%	160.16%	194.87%	135.34%	100.00%	-
DPS	12.66	9.77	0.00	12.70	11.34	10.95	6.44	11.91%
YoY %	29.58%	0.00%	0.00%	11.99%	3.56%	70.03%	-	-
Horiz. %	196.58%	151.71%	0.00%	197.20%	176.09%	170.03%	100.00%	-
NAPS	5.6093	5.4665	5.2493	5.1117	4.5256	4.3868	3.9085	6.20%
YoY %	2.61%	4.14%	2.69%	12.95%	3.16%	12.24%	-	-
Horiz. %	143.52%	139.86%	134.30%	130.78%	115.79%	112.24%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	4.96	4.61	3.56	5.38	5.45	6.58	4.37	-
P/RPS	5.36	4.33	4.41	6.03	5.54	6.81	4.93	1.40%
YoY %	23.79%	-1.81%	-26.87%	8.84%	-18.65%	38.13%	-	-
Horiz. %	108.72%	87.83%	89.45%	122.31%	112.37%	138.13%	100.00%	-
P/EPS	19.05	13.01	45.00	19.29	15.45	25.93	22.28	-2.57%
YoY %	46.43%	-71.09%	133.28%	24.85%	-40.42%	16.38%	-	-
Horiz. %	85.50%	58.39%	201.97%	86.58%	69.34%	116.38%	100.00%	-
EY	5.25	7.69	2.22	5.18	6.47	3.86	4.49	2.63%
YoY %	-31.73%	246.40%	-57.14%	-19.94%	67.62%	-14.03%	-	-
Horiz. %	116.93%	171.27%	49.44%	115.37%	144.10%	85.97%	100.00%	-
DY	2.62	2.26	0.00	2.60	2.39	1.98	1.83	6.16%
YoY %	15.93%	0.00%	0.00%	8.79%	20.71%	8.20%	-	-
Horiz. %	143.17%	123.50%	0.00%	142.08%	130.60%	108.20%	100.00%	-
P/NAPS	0.86	0.79	0.63	0.95	1.05	1.26	0.90	-0.75%
YoY %	8.86%	25.40%	-33.68%	-9.52%	-16.67%	40.00%	-	-
Horiz. %	95.56%	87.78%	70.00%	105.56%	116.67%	140.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/22	30/08/21	28/08/20	29/08/19	29/08/18	28/08/17	29/08/16	-
Price	5.37	4.91	3.30	4.94	6.11	6.78	4.80	-
P/RPS	5.81	4.62	4.09	5.54	6.21	7.02	5.41	1.19%
YoY %	25.76%	12.96%	-26.17%	-10.79%	-11.54%	29.76%	-	-
Horiz. %	107.39%	85.40%	75.60%	102.40%	114.79%	129.76%	100.00%	-
P/EPS	20.63	13.85	41.71	17.71	17.33	26.72	24.48	-2.81%
YoY %	48.95%	-66.79%	135.52%	2.19%	-35.14%	9.15%	-	-
Horiz. %	84.27%	56.58%	170.38%	72.34%	70.79%	109.15%	100.00%	-
EY	4.85	7.22	2.40	5.65	5.77	3.74	4.09	2.87%
YoY %	-32.83%	200.83%	-57.52%	-2.08%	54.28%	-8.56%	-	-
Horiz. %	118.58%	176.53%	58.68%	138.14%	141.08%	91.44%	100.00%	-
DY	2.42	2.13	0.00	2.83	2.13	1.92	1.67	6.37%
YoY %	13.62%	0.00%	0.00%	32.86%	10.94%	14.97%	-	-
Horiz. %	144.91%	127.54%	0.00%	169.46%	127.54%	114.97%	100.00%	-
P/NAPS	0.93	0.84	0.58	0.88	1.18	1.30	0.99	-1.03%
YoY %	10.71%	44.83%	-34.09%	-25.42%	-9.23%	31.31%	-	-
Horiz. %	93.94%	84.85%	58.59%	88.89%	119.19%	131.31%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 09:00:00

ADX

Hourly

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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

381

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

PTRANS

PERAK TRANSIT BERHAD

331

HLIND

HONG LEONG INDUSTRIES BHD

323

SNS

SNS NETWORK TECHNOLOGY BERHAD

303

MYEG

MY E.G. SERVICES BHD

266

YTL

YTL CORPORATION BHD

253

DNEX

DAGANG NEXCHANGE BERHAD

245

PBBANK

PUBLIC BANK BHD

213

Daily Stocks

INGENIEU

0.11

0.00

291,507,400

HSI-CXG

0.155

-0.025

95,949,400

BPURI

0.07

0.00

73,401,100

HSI-HUT

0.22

+0.015

68,037,200

CAPITALA

0.90

+0.06

63,650,200

MYEG

0.925

+0.01

55,210,300

SNS

0.49

+0.02

55,072,100

HSI-HS2

0.115

+0.01

48,538,800

ICONIC

0.12

+0.005

47,344,300

ICONIC-WA

0.055

+0.01

43,823,800

More active Stocks

CARLSBG

19.20

+0.50

170,000

HEIM

23.68

+0.36

109,100

NESTLE

128.30

+0.30

5,600

F&N

32.48

+0.24

40,700

HLBANK

19.56

+0.22

78,800

HLIND

10.94

+0.22

16,400

PETDAG

21.84

+0.18

3,700

PMETAL

5.47

+0.14

2,516,100

SYNERGY

1.63

+0.14

2,242,200

RANHILL

1.32

+0.13

8,154,400

More gainer Stocks

AJI

19.68

-0.36

224,200

DLADY

34.16

-0.34

3,800

PERTAMA

2.24

-0.16

4,768,300

KUAISHO-C17

0.08

-0.12

58,800

HSI-HU1

0.09

-0.11

740,000

PLB

1.04

-0.11

54,000

HSI-CVH

0.84

-0.085

611,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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