[CIMB] YoY Quarter Result on 31-Dec-2018 [#4]

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Quarter Result
Revenue	4,586,663	4,716,038	4,522,437	4,074,543	4,515,495	4,313,124	4,041,563	2.12%
YoY %	-2.74%	4.28%	10.99%	-9.77%	4.69%	6.72%	-	-
Horiz. %	113.49%	116.69%	111.90%	100.82%	111.73%	106.72%	100.00%	-
PBT	981,249	165,982	1,079,002	1,512,213	1,535,379	1,211,654	1,132,161	-2.35%
YoY %	491.18%	-84.62%	-28.65%	-1.51%	26.72%	7.02%	-	-
Horiz. %	86.67%	14.66%	95.30%	133.57%	135.61%	107.02%	100.00%	-
Tax	-99,568	29,820	-312,903	-394,440	-441,988	-333,233	-296,556	-16.61%
YoY %	-433.90%	109.53%	20.67%	10.76%	-32.64%	-12.37%	-	-
Horiz. %	33.57%	-10.06%	105.51%	133.01%	149.04%	112.37%	100.00%	-
NP	881,681	195,802	766,099	1,117,773	1,093,391	878,421	835,605	0.89%
YoY %	350.29%	-74.44%	-31.46%	2.23%	24.47%	5.12%	-	-
Horiz. %	105.51%	23.43%	91.68%	133.77%	130.85%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	854,511	214,976	848,641	1,117,135	1,060,229	854,385	825,739	0.57%
YoY %	297.49%	-74.67%	-24.03%	5.37%	24.09%	3.47%	-	-
Horiz. %	103.48%	26.03%	102.77%	135.29%	128.40%	103.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.15%	-17.97%	29.00%	26.08%	28.79%	27.50%	26.19%	-
YoY %	156.48%	-161.97%	11.20%	-9.41%	4.69%	5.00%	-	-
Horiz. %	38.76%	-68.61%	110.73%	99.58%	109.93%	105.00%	100.00%	-
Total Cost	3,704,982	4,520,236	3,756,338	2,956,770	3,422,104	3,434,703	3,205,958	2.43%
YoY %	-18.04%	20.34%	27.04%	-13.60%	-0.37%	7.13%	-	-
Horiz. %	115.57%	140.99%	117.17%	92.23%	106.74%	107.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,500,021	55,925,837	55,791,709	51,096,139	47,841,687	45,091,606	40,862,185	6.15%
YoY %	4.60%	0.24%	9.19%	6.80%	6.10%	10.35%	-	-
Horiz. %	143.16%	136.86%	136.54%	125.05%	117.08%	110.35%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	1,274,875	477,294	1,181,318	1,141,515	1,097,790	1,059,109	934,478	5.30%
YoY %	167.10%	-59.60%	3.49%	3.98%	3.65%	13.34%	-	-
Horiz. %	136.43%	51.08%	126.41%	122.16%	117.48%	113.34%	100.00%	-
Div Payout %	149.19%	222.02%	139.20%	102.18%	103.54%	123.96%	113.17%	-
YoY %	-32.80%	59.50%	36.23%	-1.31%	-16.47%	9.53%	-	-
Horiz. %	131.83%	196.18%	123.00%	90.29%	91.49%	109.53%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	58,500,021	55,925,837	55,791,709	51,096,139	47,841,687	45,091,606	40,862,185	6.15%
YoY %	4.60%	0.24%	9.19%	6.80%	6.10%	10.35%	-	-
Horiz. %	143.16%	136.86%	136.54%	125.05%	117.08%	110.35%	100.00%	-
NOSH	10,221,456	9,922,971	9,922,971	9,564,459	9,225,547	8,868,384	8,495,256	3.12%
YoY %	3.01%	0.00%	3.75%	3.67%	4.03%	4.39%	-	-
Horiz. %	120.32%	116.81%	116.81%	112.59%	108.60%	104.39%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	19.22%	4.15%	16.94%	27.43%	24.21%	20.37%	20.68%	-
YoY %	363.13%	-75.50%	-38.24%	13.30%	18.85%	-1.50%	-	-
Horiz. %	92.94%	20.07%	81.91%	132.64%	117.07%	98.50%	100.00%	-
ROE	1.46%	0.38%	1.52%	2.19%	2.22%	1.89%	2.02%	-
YoY %	284.21%	-75.00%	-30.59%	-1.35%	17.46%	-6.44%	-	-
Horiz. %	72.28%	18.81%	75.25%	108.42%	109.90%	93.56%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	45.15	47.53	45.94	42.83	49.36	48.87	47.57	-0.86%
YoY %	-5.01%	3.46%	7.26%	-13.23%	1.00%	2.73%	-	-
Horiz. %	94.91%	99.92%	96.57%	90.04%	103.76%	102.73%	100.00%	-
EPS	8.37	2.17	8.56	11.67	11.57	9.67	9.72	-2.45%
YoY %	285.71%	-74.65%	-26.65%	0.86%	19.65%	-0.51%	-	-
Horiz. %	86.11%	22.33%	88.07%	120.06%	119.03%	99.49%	100.00%	-
DPS	12.55	4.81	12.00	12.00	12.00	12.00	11.00	2.21%
YoY %	160.91%	-59.92%	0.00%	0.00%	0.00%	9.09%	-	-
Horiz. %	114.09%	43.73%	109.09%	109.09%	109.09%	109.09%	100.00%	-
NAPS	5.7588	5.636	5.6674	5.3714	5.2296	5.109	4.81	3.04%
YoY %	2.18%	-0.55%	5.51%	2.71%	2.36%	6.22%	-	-
Horiz. %	119.73%	117.17%	117.83%	111.67%	108.72%	106.22%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 9,564,459
RPS	42.96	44.17	42.36	38.17	42.30	40.40	37.86	2.12%
YoY %	-2.74%	4.27%	10.98%	-9.76%	4.70%	6.71%	-	-
Horiz. %	113.47%	116.67%	111.89%	100.82%	111.73%	106.71%	100.00%	-
EPS	8.00	2.01	7.95	10.46	9.93	8.00	7.73	0.57%
YoY %	298.01%	-74.72%	-24.00%	5.34%	24.12%	3.49%	-	-
Horiz. %	103.49%	26.00%	102.85%	135.32%	128.46%	103.49%	100.00%	-
DPS	11.94	4.47	11.07	10.69	10.28	9.92	8.75	5.31%
YoY %	167.11%	-59.62%	3.55%	3.99%	3.63%	13.37%	-	-
Horiz. %	136.46%	51.09%	126.51%	122.17%	117.49%	113.37%	100.00%	-
NAPS	5.4795	5.2384	5.2258	4.786	4.4812	4.2236	3.8274	6.15%
YoY %	4.60%	0.24%	9.19%	6.80%	6.10%	10.35%	-	-
Horiz. %	143.17%	136.87%	136.54%	125.05%	117.08%	110.35%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	5.45	4.30	5.15	5.71	6.54	4.51	4.54	-
P/RPS	12.07	9.05	11.21	13.33	13.25	9.23	9.54	3.99%
YoY %	33.37%	-19.27%	-15.90%	0.60%	43.55%	-3.25%	-	-
Horiz. %	126.52%	94.86%	117.51%	139.73%	138.89%	96.75%	100.00%	-
P/EPS	64.79	198.48	59.74	48.62	56.43	46.59	46.71	5.59%
YoY %	-67.36%	232.24%	22.87%	-13.84%	21.12%	-0.26%	-	-
Horiz. %	138.71%	424.92%	127.90%	104.09%	120.81%	99.74%	100.00%	-
EY	1.54	0.50	1.67	2.06	1.77	2.15	2.14	-5.33%
YoY %	208.00%	-70.06%	-18.93%	16.38%	-17.67%	0.47%	-	-
Horiz. %	71.96%	23.36%	78.04%	96.26%	82.71%	100.47%	100.00%	-
DY	2.30	1.12	2.33	2.10	1.83	2.66	2.42	-0.84%
YoY %	105.36%	-51.93%	10.95%	14.75%	-31.20%	9.92%	-	-
Horiz. %	95.04%	46.28%	96.28%	86.78%	75.62%	109.92%	100.00%	-
P/NAPS	0.95	0.76	0.91	1.06	1.25	0.88	0.94	0.17%
YoY %	25.00%	-16.48%	-14.15%	-15.20%	42.05%	-6.38%	-	-
Horiz. %	101.06%	80.85%	96.81%	112.77%	132.98%	93.62%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	28/02/22	26/02/21	28/02/20	28/02/19	28/02/18	28/02/17	25/02/16	-
Price	5.71	4.33	4.82	5.85	7.19	4.97	4.25	-
P/RPS	12.65	9.11	10.49	13.66	14.57	10.17	8.93	5.97%
YoY %	38.86%	-13.16%	-23.21%	-6.25%	43.26%	13.89%	-	-
Horiz. %	141.66%	102.02%	117.47%	152.97%	163.16%	113.89%	100.00%	-
P/EPS	67.88	199.87	55.91	49.81	62.04	51.34	43.72	7.60%
YoY %	-66.04%	257.49%	12.25%	-19.71%	20.84%	17.43%	-	-
Horiz. %	155.26%	457.16%	127.88%	113.93%	141.90%	117.43%	100.00%	-
EY	1.47	0.50	1.79	2.01	1.61	1.95	2.29	-7.11%
YoY %	194.00%	-72.07%	-10.95%	24.84%	-17.44%	-14.85%	-	-
Horiz. %	64.19%	21.83%	78.17%	87.77%	70.31%	85.15%	100.00%	-
DY	2.20	1.11	2.49	2.05	1.67	2.41	2.59	-2.68%
YoY %	98.20%	-55.42%	21.46%	22.75%	-30.71%	-6.95%	-	-
Horiz. %	84.94%	42.86%	96.14%	79.15%	64.48%	93.05%	100.00%	-
P/NAPS	0.99	0.77	0.85	1.09	1.37	0.97	0.88	1.98%
YoY %	28.57%	-9.41%	-22.02%	-20.44%	41.24%	10.23%	-	-
Horiz. %	112.50%	87.50%	96.59%	123.86%	155.68%	110.23%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:10:00

ADX

10 Mins

SELL

2024-04-24 15:30:00

OBV

30 Mins

SELL

2024-04-24 15:15:00

EMA 5

5 Mins

SELL

2024-04-24 15:10:00

EMA 5

10 Mins

SELL

2024-04-24 15:05:00

EMA 5

5 Mins

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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

379

PTRANS

PERAK TRANSIT BERHAD

371

HLIND

HONG LEONG INDUSTRIES BHD

367

SAPNRG

SAPURA ENERGY BERHAD

293

DNEX

DAGANG NEXCHANGE BERHAD

251

YTLPOWR

YTL POWER INTERNATIONAL BHD

210

MYEG

MY E.G. SERVICES BHD

201

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

187

GENTING

GENTING BHD

184

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.80

+0.015

68,105,100

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

ORIENT

6.97

-0.18

1,220,900

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

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