[CIMB] YoY Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	4,863,578	4,327,360	3,903,071	3,833,427	3,407,174	3,444,227	3,325,606	6.53%
YoY %	12.39%	10.87%	1.82%	12.51%	-1.08%	3.57%	-	-
Horiz. %	146.25%	130.12%	117.36%	115.27%	102.45%	103.57%	100.00%	-
PBT	2,459,160	1,433,657	1,188,611	883,744	1,281,153	1,386,423	1,469,527	8.95%
YoY %	71.53%	20.62%	34.50%	-31.02%	-7.59%	-5.66%	-	-
Horiz. %	167.34%	97.56%	80.88%	60.14%	87.18%	94.34%	100.00%	-
Tax	-444,613	-295,402	-312,706	-231,941	-317,082	-315,362	-350,739	4.02%
YoY %	-50.51%	5.53%	-34.82%	26.85%	-0.55%	10.09%	-	-
Horiz. %	126.76%	84.22%	89.16%	66.13%	90.40%	89.91%	100.00%	-
NP	2,014,547	1,138,255	875,905	651,803	964,071	1,071,061	1,118,788	10.29%
YoY %	76.99%	29.95%	34.38%	-32.39%	-9.99%	-4.27%	-	-
Horiz. %	180.07%	101.74%	78.29%	58.26%	86.17%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,980,783	1,102,464	872,826	639,754	949,938	1,054,267	1,109,688	10.13%
YoY %	79.67%	26.31%	36.43%	-32.65%	-9.90%	-4.99%	-	-
Horiz. %	178.50%	99.35%	78.66%	57.65%	85.60%	95.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.08%	20.60%	26.31%	26.25%	24.75%	22.75%	23.87%	-
YoY %	-12.23%	-21.70%	0.23%	6.06%	8.79%	-4.69%	-	-
Horiz. %	75.74%	86.30%	110.22%	109.97%	103.69%	95.31%	100.00%	-
Total Cost	2,849,031	3,189,105	3,027,166	3,181,624	2,443,103	2,373,166	2,206,818	4.34%
YoY %	-10.66%	5.35%	-4.85%	30.23%	2.95%	7.54%	-	-
Horiz. %	129.10%	144.51%	137.17%	144.17%	110.71%	107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	48,333,093	46,850,748	42,065,533	38,639,445	35,789,920	30,014,183	27,054,684	10.14%
YoY %	3.16%	11.38%	8.87%	7.96%	19.24%	10.94%	-	-
Horiz. %	178.65%	173.17%	155.48%	142.82%	132.29%	110.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	1,211,542	1,169,424	693,406	254,206	836,213	966,788	371,630	21.75%
YoY %	3.60%	68.65%	172.77%	-69.60%	-13.51%	160.15%	-	-
Horiz. %	326.01%	314.67%	186.59%	68.40%	225.01%	260.15%	100.00%	-
Div Payout %	61.16%	106.07%	79.44%	39.74%	88.03%	91.70%	33.49%	-
YoY %	-42.34%	33.52%	99.90%	-54.86%	-4.00%	173.81%	-	-
Horiz. %	182.62%	316.72%	237.21%	118.66%	262.85%	273.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	48,333,093	46,850,748	42,065,533	38,639,445	35,789,920	30,014,183	27,054,684	10.14%
YoY %	3.16%	11.38%	8.87%	7.96%	19.24%	10.94%	-	-
Horiz. %	178.65%	173.17%	155.48%	142.82%	132.29%	110.94%	100.00%	-
NOSH	9,365,799	9,052,110	8,667,587	8,473,562	8,362,130	7,541,252	7,432,605	3.92%
YoY %	3.47%	4.44%	2.29%	1.33%	10.89%	1.46%	-	-
Horiz. %	126.01%	121.79%	116.62%	114.01%	112.51%	101.46%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	41.42%	26.30%	22.44%	17.00%	28.30%	31.10%	33.64%	-
YoY %	57.49%	17.20%	32.00%	-39.93%	-9.00%	-7.55%	-	-
Horiz. %	123.13%	78.18%	66.71%	50.54%	84.13%	92.45%	100.00%	-
ROE	4.10%	2.35%	2.07%	1.66%	2.65%	3.51%	4.10%	-
YoY %	74.47%	13.53%	24.70%	-37.36%	-24.50%	-14.39%	-	-
Horiz. %	100.00%	57.32%	50.49%	40.49%	64.63%	85.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	52.19	48.11	45.03	45.24	40.75	45.67	44.74	2.59%
YoY %	8.48%	6.84%	-0.46%	11.02%	-10.77%	2.08%	-	-
Horiz. %	116.65%	107.53%	100.65%	101.12%	91.08%	102.08%	100.00%	-
EPS	21.29	12.25	10.07	7.55	11.36	13.98	14.93	6.08%
YoY %	73.80%	21.65%	33.38%	-33.54%	-18.74%	-6.36%	-	-
Horiz. %	142.60%	82.05%	67.45%	50.57%	76.09%	93.64%	100.00%	-
DPS	13.00	13.00	8.00	3.00	10.00	12.82	5.00	17.25%
YoY %	0.00%	62.50%	166.67%	-70.00%	-22.00%	156.40%	-	-
Horiz. %	260.00%	260.00%	160.00%	60.00%	200.00%	256.40%	100.00%	-
NAPS	5.1862	5.2082	4.8532	4.56	4.28	3.98	3.64	6.07%
YoY %	-0.42%	7.31%	6.43%	6.54%	7.54%	9.34%	-	-
Horiz. %	142.48%	143.08%	133.33%	125.27%	117.58%	109.34%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 8,473,562
RPS	45.56	40.53	36.56	35.91	31.91	32.26	31.15	6.53%
YoY %	12.41%	10.86%	1.81%	12.54%	-1.08%	3.56%	-	-
Horiz. %	146.26%	130.11%	117.37%	115.28%	102.44%	103.56%	100.00%	-
EPS	18.55	10.33	8.18	5.99	8.90	9.88	10.39	10.13%
YoY %	79.57%	26.28%	36.56%	-32.70%	-9.92%	-4.91%	-	-
Horiz. %	178.54%	99.42%	78.73%	57.65%	85.66%	95.09%	100.00%	-
DPS	11.35	10.95	6.49	2.38	7.83	9.06	3.48	21.76%
YoY %	3.65%	68.72%	172.69%	-69.60%	-13.58%	160.34%	-	-
Horiz. %	326.15%	314.66%	186.49%	68.39%	225.00%	260.34%	100.00%	-
NAPS	4.5272	4.3884	3.9402	3.6192	3.3523	2.8113	2.5341	10.14%
YoY %	3.16%	11.38%	8.87%	7.96%	19.24%	10.94%	-	-
Horiz. %	178.65%	173.17%	155.49%	142.82%	132.29%	110.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	5.45	6.58	4.37	5.47	7.32	8.28	7.57	-
P/RPS	10.44	13.68	9.70	12.09	17.97	18.13	16.92	-7.72%
YoY %	-23.68%	41.03%	-19.77%	-32.72%	-0.88%	7.15%	-	-
Horiz. %	61.70%	80.85%	57.33%	71.45%	106.21%	107.15%	100.00%	-
P/EPS	25.64	53.69	43.40	72.45	64.44	59.23	50.70	-10.73%
YoY %	-52.24%	23.71%	-40.10%	12.43%	8.80%	16.82%	-	-
Horiz. %	50.57%	105.90%	85.60%	142.90%	127.10%	116.82%	100.00%	-
EY	3.90	1.86	2.30	1.38	1.55	1.69	1.97	12.04%
YoY %	109.68%	-19.13%	66.67%	-10.97%	-8.28%	-14.21%	-	-
Horiz. %	197.97%	94.42%	116.75%	70.05%	78.68%	85.79%	100.00%	-
DY	2.39	1.98	1.83	0.55	1.37	1.55	0.66	23.90%
YoY %	20.71%	8.20%	232.73%	-59.85%	-11.61%	134.85%	-	-
Horiz. %	362.12%	300.00%	277.27%	83.33%	207.58%	234.85%	100.00%	-
P/NAPS	1.05	1.26	0.90	1.20	1.71	2.08	2.08	-10.76%
YoY %	-16.67%	40.00%	-25.00%	-29.82%	-17.79%	0.00%	-	-
Horiz. %	50.48%	60.58%	43.27%	57.69%	82.21%	100.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	28/08/17	29/08/16	28/08/15	29/08/14	26/08/13	15/08/12	-
Price	6.11	6.78	4.80	5.00	7.38	7.48	7.91	-
P/RPS	11.71	14.09	10.66	11.05	18.11	16.38	17.68	-6.63%
YoY %	-16.89%	32.18%	-3.53%	-38.98%	10.56%	-7.35%	-	-
Horiz. %	66.23%	79.69%	60.29%	62.50%	102.43%	92.65%	100.00%	-
P/EPS	28.75	55.32	47.67	66.23	64.96	53.51	52.98	-9.68%
YoY %	-48.03%	16.05%	-28.02%	1.96%	21.40%	1.00%	-	-
Horiz. %	54.27%	104.42%	89.98%	125.01%	122.61%	101.00%	100.00%	-
EY	3.48	1.81	2.10	1.51	1.54	1.87	1.89	10.70%
YoY %	92.27%	-13.81%	39.07%	-1.95%	-17.65%	-1.06%	-	-
Horiz. %	184.13%	95.77%	111.11%	79.89%	81.48%	98.94%	100.00%	-
DY	2.13	1.92	1.67	0.60	1.36	1.71	0.63	22.49%
YoY %	10.94%	14.97%	178.33%	-55.88%	-20.47%	171.43%	-	-
Horiz. %	338.10%	304.76%	265.08%	95.24%	215.87%	271.43%	100.00%	-
P/NAPS	1.18	1.30	0.99	1.10	1.72	1.88	2.17	-9.65%
YoY %	-9.23%	31.31%	-10.00%	-36.05%	-8.51%	-13.36%	-	-
Horiz. %	54.38%	59.91%	45.62%	50.69%	79.26%	86.64%	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

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:40:00

EMA 5

10 Mins

SELL

2024-04-19 16:40:00

MACD/RSI

10 Mins

SELL

2024-04-19 16:40:00

EMA 5

5 Mins

SELL

2024-04-19 16:40:00

ADX

5 Mins

SELL

2024-04-19 16:40:00

MACD/RSI

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

430

MPI

MALAYSIAN PACIFIC INDUSTRIES

427

SAPNRG

SAPURA ENERGY BERHAD

407

HLIND

HONG LEONG INDUSTRIES BHD

400

YTLPOWR

YTL POWER INTERNATIONAL BHD

377

MAYBANK

MALAYAN BANKING BHD

366

PBBANK

PUBLIC BANK BHD

315

GENTING

GENTING BHD

305

DNEX

DAGANG NEXCHANGE BERHAD

272

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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