[CIMB] YoY Quarter Result on 30-Jun-2022 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	5,333,953	4,884,369	4,670,629	3,865,322	4,468,851	4,863,578	4,327,360	3.54%
YoY %	9.20%	4.58%	20.83%	-13.51%	-8.12%	12.39%	-	-
Horiz. %	123.26%	112.87%	107.93%	89.32%	103.27%	112.39%	100.00%	-
PBT	2,481,513	2,104,838	1,577,696	196,385	1,955,829	2,459,160	1,433,657	9.57%
YoY %	17.90%	33.41%	703.37%	-89.96%	-20.47%	71.53%	-	-
Horiz. %	173.09%	146.82%	110.05%	13.70%	136.42%	171.53%	100.00%	-
Tax	-660,663	-781,019	-466,454	76,553	-460,760	-444,613	-295,402	14.34%
YoY %	15.41%	-67.44%	-709.32%	116.61%	-3.63%	-50.51%	-	-
Horiz. %	223.65%	264.39%	157.90%	-25.91%	155.98%	150.51%	100.00%	-
NP	1,820,850	1,323,819	1,111,242	272,938	1,495,069	2,014,547	1,138,255	8.14%
YoY %	37.55%	19.13%	307.14%	-81.74%	-25.79%	76.99%	-	-
Horiz. %	159.97%	116.30%	97.63%	23.98%	131.35%	176.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,773,088	1,280,695	1,084,183	277,079	1,508,625	1,980,783	1,102,464	8.23%
YoY %	38.45%	18.13%	291.29%	-81.63%	-23.84%	79.67%	-	-
Horiz. %	160.83%	116.17%	98.34%	25.13%	136.84%	179.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.62%	37.11%	29.57%	-38.98%	23.56%	18.08%	20.60%	-
YoY %	-28.27%	25.50%	175.86%	-265.45%	30.31%	-12.23%	-	-
Horiz. %	129.22%	180.15%	143.54%	-189.22%	114.37%	87.77%	100.00%	-
Total Cost	3,513,103	3,560,550	3,559,387	3,592,384	2,973,782	2,849,031	3,189,105	1.62%
YoY %	-1.33%	0.03%	-0.92%	20.80%	4.38%	-10.66%	-	-
Horiz. %	110.16%	111.65%	111.61%	112.65%	93.25%	89.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	66,992,836	59,906,296	58,381,023	56,061,782	54,592,153	48,333,093	46,850,748	6.13%
YoY %	11.83%	2.61%	4.14%	2.69%	12.95%	3.16%	-	-
Horiz. %	142.99%	127.87%	124.61%	119.66%	116.52%	103.16%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	1,866,392	1,352,263	1,043,178	-	1,355,821	1,211,542	1,169,424	8.09%
YoY %	38.02%	29.63%	0.00%	-	11.91%	3.60%	-	-
Horiz. %	159.60%	115.63%	89.20%	-	115.94%	103.60%	100.00%	-
Div Payout %	105.26%	105.59%	96.22%	-	89.87%	61.16%	106.07%	-
YoY %	-0.31%	9.74%	0.00%	-	46.94%	-42.34%	-	-
Horiz. %	99.24%	99.55%	90.71%	-	84.73%	57.66%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	66,992,836	59,906,296	58,381,023	56,061,782	54,592,153	48,333,093	46,850,748	6.13%
YoY %	11.83%	2.61%	4.14%	2.69%	12.95%	3.16%	-	-
Horiz. %	142.99%	127.87%	124.61%	119.66%	116.52%	103.16%	100.00%	-
NOSH	10,665,106	10,474,258	10,014,189	9,922,971	9,727,423	9,365,799	9,052,110	2.76%
YoY %	1.82%	4.59%	0.92%	2.01%	3.86%	3.47%	-	-
Horiz. %	117.82%	115.71%	110.63%	109.62%	107.46%	103.47%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	34.14%	27.10%	23.79%	7.06%	33.46%	41.42%	26.30%	-
YoY %	25.98%	13.91%	236.97%	-78.90%	-19.22%	57.49%	-	-
Horiz. %	129.81%	103.04%	90.46%	26.84%	127.22%	157.49%	100.00%	-
ROE	2.65%	2.14%	1.86%	0.49%	2.76%	4.10%	2.35%	-
YoY %	23.83%	15.05%	279.59%	-82.25%	-32.68%	74.47%	-	-
Horiz. %	112.77%	91.06%	79.15%	20.85%	117.45%	174.47%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	50.01	46.96	46.74	38.95	46.14	52.19	48.11	0.64%
YoY %	6.49%	0.47%	20.00%	-15.58%	-11.59%	8.48%	-	-
Horiz. %	103.95%	97.61%	97.15%	80.96%	95.91%	108.48%	100.00%	-
EPS	16.63	12.30	10.80	2.79	15.60	21.29	12.25	5.22%
YoY %	35.20%	13.89%	287.10%	-82.12%	-26.73%	73.80%	-	-
Horiz. %	135.76%	100.41%	88.16%	22.78%	127.35%	173.80%	100.00%	-
DPS	17.50	13.00	10.44	0.00	14.00	13.00	13.00	5.07%
YoY %	34.62%	24.52%	0.00%	0.00%	7.69%	0.00%	-	-
Horiz. %	134.62%	100.00%	80.31%	0.00%	107.69%	100.00%	100.00%	-
NAPS	6.2815	5.7591	5.8427	5.6497	5.6371	5.1862	5.2082	3.17%
YoY %	9.07%	-1.43%	3.42%	0.22%	8.69%	-0.42%	-	-
Horiz. %	120.61%	110.58%	112.18%	108.48%	108.24%	99.58%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 10,474,258
RPS	49.96	45.75	43.75	36.21	41.86	45.56	40.53	3.54%
YoY %	9.20%	4.57%	20.82%	-13.50%	-8.12%	12.41%	-	-
Horiz. %	123.27%	112.88%	107.94%	89.34%	103.28%	112.41%	100.00%	-
EPS	16.61	12.00	10.16	2.60	14.13	18.55	10.33	8.23%
YoY %	38.42%	18.11%	290.77%	-81.60%	-23.83%	79.57%	-	-
Horiz. %	160.79%	116.17%	98.35%	25.17%	136.79%	179.57%	100.00%	-
DPS	17.48	12.67	9.77	0.00	12.70	11.35	10.95	8.10%
YoY %	37.96%	29.68%	0.00%	0.00%	11.89%	3.65%	-	-
Horiz. %	159.63%	115.71%	89.22%	0.00%	115.98%	103.65%	100.00%	-
NAPS	6.275	5.6113	5.4684	5.2511	5.1135	4.5272	4.3884	6.13%
YoY %	11.83%	2.61%	4.14%	2.69%	12.95%	3.16%	-	-
Horiz. %	142.99%	127.87%	124.61%	119.66%	116.52%	103.16%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	5.06	4.96	4.61	3.56	5.38	5.45	6.58	-
P/RPS	10.12	10.56	9.86	9.14	11.66	10.44	13.68	-4.89%
YoY %	-4.17%	7.10%	7.88%	-21.61%	11.69%	-23.68%	-	-
Horiz. %	73.98%	77.19%	72.08%	66.81%	85.23%	76.32%	100.00%	-
P/EPS	30.44	40.29	42.49	127.49	34.54	25.64	53.69	-9.02%
YoY %	-24.45%	-5.18%	-66.67%	269.11%	34.71%	-52.24%	-	-
Horiz. %	56.70%	75.04%	79.14%	237.46%	64.33%	47.76%	100.00%	-
EY	3.29	2.48	2.35	0.78	2.90	3.90	1.86	9.96%
YoY %	32.66%	5.53%	201.28%	-73.10%	-25.64%	109.68%	-	-
Horiz. %	176.88%	133.33%	126.34%	41.94%	155.91%	209.68%	100.00%	-
DY	3.46	2.62	2.26	0.00	2.60	2.39	1.98	9.74%
YoY %	32.06%	15.93%	0.00%	0.00%	8.79%	20.71%	-	-
Horiz. %	174.75%	132.32%	114.14%	0.00%	131.31%	120.71%	100.00%	-
P/NAPS	0.81	0.86	0.79	0.63	0.95	1.05	1.26	-7.09%
YoY %	-5.81%	8.86%	25.40%	-33.68%	-9.52%	-16.67%	-	-
Horiz. %	64.29%	68.25%	62.70%	50.00%	75.40%	83.33%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	30/08/22	30/08/21	28/08/20	29/08/19	29/08/18	28/08/17	-
Price	5.63	5.37	4.91	3.30	4.94	6.11	6.78	-
P/RPS	11.26	11.44	10.50	8.47	10.71	11.71	14.09	-3.66%
YoY %	-1.57%	8.95%	23.97%	-20.92%	-8.54%	-16.89%	-	-
Horiz. %	79.91%	81.19%	74.52%	60.11%	76.01%	83.11%	100.00%	-
P/EPS	33.86	43.62	45.25	118.18	31.71	28.75	55.32	-7.85%
YoY %	-22.38%	-3.60%	-61.71%	272.69%	10.30%	-48.03%	-	-
Horiz. %	61.21%	78.85%	81.80%	213.63%	57.32%	51.97%	100.00%	-
EY	2.95	2.29	2.21	0.85	3.15	3.48	1.81	8.47%
YoY %	28.82%	3.62%	160.00%	-73.02%	-9.48%	92.27%	-	-
Horiz. %	162.98%	126.52%	122.10%	46.96%	174.03%	192.27%	100.00%	-
DY	3.11	2.42	2.13	0.00	2.83	2.13	1.92	8.36%
YoY %	28.51%	13.62%	0.00%	0.00%	32.86%	10.94%	-	-
Horiz. %	161.98%	126.04%	110.94%	0.00%	147.40%	110.94%	100.00%	-
P/NAPS	0.90	0.93	0.84	0.58	0.88	1.18	1.30	-5.94%
YoY %	-3.23%	10.71%	44.83%	-34.09%	-25.42%	-9.23%	-	-
Horiz. %	69.23%	71.54%	64.62%	44.62%	67.69%	90.77%	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

SAPNRG

SAPURA ENERGY BERHAD

708

MAYBANK

MALAYAN BANKING BHD

507

PTRANS

PERAK TRANSIT BERHAD

505

MPI

MALAYSIAN PACIFIC INDUSTRIES

499

HLIND

HONG LEONG INDUSTRIES BHD

471

PBBANK

PUBLIC BANK BHD

368

GENTING

GENTING BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

BURSA

BURSA MALAYSIA BHD

341

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