[CIMB] YoY Cumulative 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
Cumulative Result
Revenue	14,926,277	12,472,965	13,273,442	13,307,425	13,111,001	11,752,131	11,354,227	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	4,808,229	1,364,347	4,895,838	5,688,454	4,574,606	3,672,490	2,781,832	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	-1,297,285	-413,580	-1,206,750	-1,142,874	-1,060,031	-917,954	-721,492	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	3,510,944	950,767	3,689,088	4,545,580	3,514,575	2,754,536	2,060,340	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	3,440,823	979,448	3,711,015	4,466,375	3,414,946	2,709,805	2,023,770	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	11,415,333	11,522,198	9,584,354	8,761,845	9,596,426	8,997,595	9,293,887	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	47,623,512	43,398,370	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	1,045,480	-	1,361,838	1,217,553	1,166,429	691,497	253,817	26.58%
YoY %	0.00%	-	11.85%	4.38%	68.68%	172.44%	-	-
Horiz. %	411.90%	-	536.54%	479.70%	459.56%	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	47,623,512	43,398,370	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	5.90%	1.78%	6.62%	8.93%	7.17%	6.24%	5.11%	-
YoY %	231.46%	-73.11%	-25.87%	24.55%	14.90%	22.11%	-	-
Horiz. %	115.46%	34.83%	129.55%	174.76%	140.31%	122.11%	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	149.05	125.70	136.45	142.09	146.12	135.96	134.20	1.76%
YoY %	18.58%	-7.88%	-3.97%	-2.76%	7.47%	1.31%	-	-
Horiz. %	111.07%	93.67%	101.68%	105.88%	108.88%	101.31%	100.00%	-
EPS	34.49	9.87	38.42	48.00	38.06	31.35	23.92	6.28%
YoY %	249.44%	-74.31%	-19.96%	26.12%	21.40%	31.06%	-	-
Horiz. %	144.19%	41.26%	160.62%	200.67%	159.11%	131.06%	100.00%	-
DPS	10.44	0.00	14.00	13.00	13.00	8.00	3.00	23.07%
YoY %	0.00%	0.00%	7.69%	0.00%	62.50%	166.67%	-	-
Horiz. %	348.00%	0.00%	466.67%	433.33%	433.33%	266.67%	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	139.24	116.36	123.82	124.14	122.31	109.63	105.92	4.65%
YoY %	19.66%	-6.02%	-0.26%	1.50%	11.57%	3.50%	-	-
Horiz. %	131.46%	109.86%	116.90%	117.20%	115.47%	103.50%	100.00%	-
EPS	32.10	9.14	34.62	41.67	31.86	25.28	18.88	9.24%
YoY %	251.20%	-73.60%	-16.92%	30.79%	26.03%	33.90%	-	-
Horiz. %	170.02%	48.41%	183.37%	220.71%	168.75%	133.90%	100.00%	-
DPS	9.75	0.00	12.70	11.36	10.88	6.45	2.37	26.55%
YoY %	0.00%	0.00%	11.80%	4.41%	68.68%	172.15%	-	-
Horiz. %	411.39%	0.00%	535.86%	479.32%	459.07%	272.15%	100.00%	-
NAPS	5.4372	5.1375	5.2314	4.6653	4.4427	4.0485	3.6937	6.64%
YoY %	5.83%	-1.79%	12.13%	5.01%	9.74%	9.61%	-	-
Horiz. %	147.20%	139.09%	141.63%	126.30%	120.28%	109.61%	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	3.21	2.45	3.69	4.23	4.31	3.46	3.32	-0.55%
YoY %	31.02%	-33.60%	-12.77%	-1.86%	24.57%	4.22%	-	-
Horiz. %	96.69%	73.80%	111.14%	127.41%	129.82%	104.22%	100.00%	-
P/EPS	13.91	31.20	13.18	12.60	16.55	15.02	18.65	-4.76%
YoY %	-55.42%	136.72%	4.60%	-23.87%	10.19%	-19.46%	-	-
Horiz. %	74.58%	167.29%	70.67%	67.56%	88.74%	80.54%	100.00%	-
EY	7.19	3.20	7.58	7.93	6.04	6.66	5.36	5.01%
YoY %	124.69%	-57.78%	-4.41%	31.29%	-9.31%	24.25%	-	-
Horiz. %	134.14%	59.70%	141.42%	147.95%	112.69%	124.25%	100.00%	-
DY	2.18	0.00	2.78	2.16	2.06	1.70	0.67	21.70%
YoY %	0.00%	0.00%	28.70%	4.85%	21.18%	153.73%	-	-
Horiz. %	325.37%	0.00%	414.93%	322.39%	307.46%	253.73%	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	3.37	3.05	3.94	4.12	4.08	3.52	3.43	-0.29%
YoY %	10.49%	-22.59%	-4.37%	0.98%	15.91%	2.62%	-	-
Horiz. %	98.25%	88.92%	114.87%	120.12%	118.95%	102.62%	100.00%	-
P/EPS	14.64	38.80	14.08	12.27	15.66	15.28	19.23	-4.43%
YoY %	-62.27%	175.57%	14.75%	-21.65%	2.49%	-20.54%	-	-
Horiz. %	76.13%	201.77%	73.22%	63.81%	81.44%	79.46%	100.00%	-
EY	6.83	2.58	7.10	8.15	6.39	6.54	5.20	4.64%
YoY %	164.73%	-63.66%	-12.88%	27.54%	-2.29%	25.77%	-	-
Horiz. %	131.35%	49.62%	136.54%	156.73%	122.88%	125.77%	100.00%	-
DY	2.08	0.00	2.61	2.22	2.18	1.67	0.65	21.37%
YoY %	0.00%	0.00%	17.57%	1.83%	30.54%	156.92%	-	-
Horiz. %	320.00%	0.00%	401.54%	341.54%	335.38%	256.92%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos