[CIMB] YoY 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
Quarter Result
Revenue	4,884,369	4,670,629	3,865,322	4,468,851	4,863,578	4,327,360	3,903,071	3.80%
YoY %	4.58%	20.83%	-13.51%	-8.12%	12.39%	10.87%	-	-
Horiz. %	125.14%	119.67%	99.03%	114.50%	124.61%	110.87%	100.00%	-
PBT	2,104,838	1,577,696	196,385	1,955,829	2,459,160	1,433,657	1,188,611	9.98%
YoY %	33.41%	703.37%	-89.96%	-20.47%	71.53%	20.62%	-	-
Horiz. %	177.08%	132.73%	16.52%	164.55%	206.89%	120.62%	100.00%	-
Tax	-781,019	-466,454	76,553	-460,760	-444,613	-295,402	-312,706	16.47%
YoY %	-67.44%	-709.32%	116.61%	-3.63%	-50.51%	5.53%	-	-
Horiz. %	249.76%	149.17%	-24.48%	147.35%	142.18%	94.47%	100.00%	-
NP	1,323,819	1,111,242	272,938	1,495,069	2,014,547	1,138,255	875,905	7.12%
YoY %	19.13%	307.14%	-81.74%	-25.79%	76.99%	29.95%	-	-
Horiz. %	151.14%	126.87%	31.16%	170.69%	230.00%	129.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,280,695	1,084,183	277,079	1,508,625	1,980,783	1,102,464	872,826	6.59%
YoY %	18.13%	291.29%	-81.63%	-23.84%	79.67%	26.31%	-	-
Horiz. %	146.73%	124.22%	31.75%	172.84%	226.94%	126.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.11%	29.57%	-38.98%	23.56%	18.08%	20.60%	26.31%	-
YoY %	25.50%	175.86%	-265.45%	30.31%	-12.23%	-21.70%	-	-
Horiz. %	141.05%	112.39%	-148.16%	89.55%	68.72%	78.30%	100.00%	-
Total Cost	3,560,550	3,559,387	3,592,384	2,973,782	2,849,031	3,189,105	3,027,166	2.74%
YoY %	0.03%	-0.92%	20.80%	4.38%	-10.66%	5.35%	-	-
Horiz. %	117.62%	117.58%	118.67%	98.24%	94.12%	105.35%	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	42,065,533	6.06%
YoY %	2.61%	4.14%	2.69%	12.95%	3.16%	11.38%	-	-
Horiz. %	142.41%	138.79%	133.27%	129.78%	114.90%	111.38%	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	693,406	11.76%
YoY %	29.63%	0.00%	-	11.91%	3.60%	68.65%	-	-
Horiz. %	195.02%	150.44%	-	195.53%	174.72%	168.65%	100.00%	-
Div Payout %	105.59%	96.22%	-	89.87%	61.16%	106.07%	79.44%	-
YoY %	9.74%	0.00%	-	46.94%	-42.34%	33.52%	-	-
Horiz. %	132.92%	121.12%	-	113.13%	76.99%	133.52%	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	42,065,533	6.06%
YoY %	2.61%	4.14%	2.69%	12.95%	3.16%	11.38%	-	-
Horiz. %	142.41%	138.79%	133.27%	129.78%	114.90%	111.38%	100.00%	-
NOSH	10,474,258	10,014,189	9,922,971	9,727,423	9,365,799	9,052,110	8,667,587	3.20%
YoY %	4.59%	0.92%	2.01%	3.86%	3.47%	4.44%	-	-
Horiz. %	120.84%	115.54%	114.48%	112.23%	108.06%	104.44%	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	27.10%	23.79%	7.06%	33.46%	41.42%	26.30%	22.44%	-
YoY %	13.91%	236.97%	-78.90%	-19.22%	57.49%	17.20%	-	-
Horiz. %	120.77%	106.02%	31.46%	149.11%	184.58%	117.20%	100.00%	-
ROE	2.14%	1.86%	0.49%	2.76%	4.10%	2.35%	2.07%	-
YoY %	15.05%	279.59%	-82.25%	-32.68%	74.47%	13.53%	-	-
Horiz. %	103.38%	89.86%	23.67%	133.33%	198.07%	113.53%	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	46.96	46.74	38.95	46.14	52.19	48.11	45.03	0.70%
YoY %	0.47%	20.00%	-15.58%	-11.59%	8.48%	6.84%	-	-
Horiz. %	104.29%	103.80%	86.50%	102.47%	115.90%	106.84%	100.00%	-
EPS	12.30	10.80	2.79	15.60	21.29	12.25	10.07	3.38%
YoY %	13.89%	287.10%	-82.12%	-26.73%	73.80%	21.65%	-	-
Horiz. %	122.14%	107.25%	27.71%	154.92%	211.42%	121.65%	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	45.73	43.73	36.19	41.84	45.54	40.52	36.55	3.80%
YoY %	4.57%	20.83%	-13.50%	-8.12%	12.39%	10.86%	-	-
Horiz. %	125.12%	119.64%	99.02%	114.47%	124.60%	110.86%	100.00%	-
EPS	11.99	10.15	2.59	14.13	18.55	10.32	8.17	6.59%
YoY %	18.13%	291.89%	-81.67%	-23.83%	79.75%	26.32%	-	-
Horiz. %	146.76%	124.24%	31.70%	172.95%	227.05%	126.32%	100.00%	-
DPS	12.66	9.77	0.00	12.70	11.34	10.95	6.49	11.77%
YoY %	29.58%	0.00%	0.00%	11.99%	3.56%	68.72%	-	-
Horiz. %	195.07%	150.54%	0.00%	195.69%	174.73%	168.72%	100.00%	-
NAPS	5.6093	5.4665	5.2493	5.1117	4.5256	4.3868	3.9388	6.06%
YoY %	2.61%	4.14%	2.69%	12.95%	3.16%	11.37%	-	-
Horiz. %	142.41%	138.79%	133.27%	129.78%	114.90%	111.37%	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	10.56	9.86	9.14	11.66	10.44	13.68	9.70	1.42%
YoY %	7.10%	7.88%	-21.61%	11.69%	-23.68%	41.03%	-	-
Horiz. %	108.87%	101.65%	94.23%	120.21%	107.63%	141.03%	100.00%	-
P/EPS	40.29	42.49	127.49	34.54	25.64	53.69	43.40	-1.23%
YoY %	-5.18%	-66.67%	269.11%	34.71%	-52.24%	23.71%	-	-
Horiz. %	92.83%	97.90%	293.76%	79.59%	59.08%	123.71%	100.00%	-
EY	2.48	2.35	0.78	2.90	3.90	1.86	2.30	1.26%
YoY %	5.53%	201.28%	-73.10%	-25.64%	109.68%	-19.13%	-	-
Horiz. %	107.83%	102.17%	33.91%	126.09%	169.57%	80.87%	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	11.44	10.50	8.47	10.71	11.71	14.09	10.66	1.18%
YoY %	8.95%	23.97%	-20.92%	-8.54%	-16.89%	32.18%	-	-
Horiz. %	107.32%	98.50%	79.46%	100.47%	109.85%	132.18%	100.00%	-
P/EPS	43.62	45.25	118.18	31.71	28.75	55.32	47.67	-1.46%
YoY %	-3.60%	-61.71%	272.69%	10.30%	-48.03%	16.05%	-	-
Horiz. %	91.50%	94.92%	247.91%	66.52%	60.31%	116.05%	100.00%	-
EY	2.29	2.21	0.85	3.15	3.48	1.81	2.10	1.45%
YoY %	3.62%	160.00%	-73.02%	-9.48%	92.27%	-13.81%	-	-
Horiz. %	109.05%	105.24%	40.48%	150.00%	165.71%	86.19%	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

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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 15:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-26 15:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-04-26 15:25:00

ADX

5 Mins

BUY

2024-04-26 15:05:00

EMA 5

5 Mins

SELL

2024-04-26 15:05:00

ADX

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

369

MYEG

MY E.G. SERVICES BHD

359

HLIND

HONG LEONG INDUSTRIES BHD

352

PTRANS

PERAK TRANSIT BERHAD

350

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

DNEX

DAGANG NEXCHANGE BERHAD

245

SAPNRG

SAPURA ENERGY BERHAD

226

MAYBANK

MALAYAN BANKING BHD

218

YTL

YTL CORPORATION BHD

214

Daily Stocks

MYEG

0.91

+0.10

391,061,200

HSI-CVZ

0.17

+0.035

265,922,800

BSLCORP

0.03

0.00

202,127,900

HSI-HUS

0.095

-0.03

70,291,900

CAPITALA

0.73

+0.03

63,572,400

HSI-HSZ

0.21

-0.07

60,501,400

YTL

3.02

+0.25

55,693,400

BPURI

0.07

-0.005

53,727,600

HONGSENG

0.01

0.00

52,664,800

YTLPOWR

4.43

+0.31

48,769,500

More active Stocks

DLADY

34.20

+0.76

82,400

AIRPORT

10.16

+0.27

4,848,100

YTLPOWR

4.43

+0.31

48,769,500

QUALITY

1.19

+0.295

63,900

YTL

3.02

+0.25

55,693,400

NVIDIA-C1

4.30

+0.21

9,200

EUPE

1.61

+0.17

7,587,900

HUMEIND

2.74

+0.18

777,900

CHINTEK

7.67

+0.17

39,300

AAX

1.37

+0.16

18,207,800

More gainer Stocks

MPI

29.38

-0.56

65,600

UTDPLT

24.88

-0.40

539,400

VITROX

7.40

-0.22

4,773,800

HEIM

23.14

-0.22

50,800

LPI

11.78

-0.18

189,200

HLBANK

19.30

-0.16

464,600

PIE

5.72

-0.14

1,239,100

NIO-C9

0.02

-0.13

2,050,000

HSI-HS5

0.505

-0.12

420,000

KUAISHO-C17

0.08

-0.12

58,800

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