[CIMB] YoY TTM Result on 31-Dec-2021 [#4]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
TTM Result
Revenue	21,014,482	19,837,516	19,609,712	17,189,003	17,795,879	17,381,968	17,626,496	2.97%
YoY %	5.93%	1.16%	14.08%	-3.41%	2.38%	-1.39%	-	-
Horiz. %	119.22%	112.54%	111.25%	97.52%	100.96%	98.61%	100.00%	-
PBT	9,540,731	8,371,010	5,789,478	1,530,329	5,974,840	7,200,667	6,109,985	7.70%
YoY %	13.97%	44.59%	278.32%	-74.39%	-17.02%	17.85%	-	-
Horiz. %	156.15%	137.01%	94.75%	25.05%	97.79%	117.85%	100.00%	-
Tax	-2,378,636	-2,778,079	-1,396,853	-383,760	-1,519,653	-1,537,314	-1,502,019	7.95%
YoY %	14.38%	-98.88%	-263.99%	74.75%	1.15%	-2.35%	-	-
Horiz. %	158.36%	184.96%	93.00%	25.55%	101.17%	102.35%	100.00%	-
NP	7,162,095	5,592,931	4,392,625	1,146,569	4,455,187	5,663,353	4,607,966	7.62%
YoY %	28.06%	27.33%	283.11%	-74.26%	-21.33%	22.90%	-	-
Horiz. %	155.43%	121.38%	95.33%	24.88%	96.68%	122.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,980,962	5,439,863	4,295,334	1,194,424	4,559,656	5,583,510	4,475,175	7.68%
YoY %	28.33%	26.65%	259.62%	-73.80%	-18.34%	24.77%	-	-
Horiz. %	155.99%	121.56%	95.98%	26.69%	101.89%	124.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.93%	33.19%	24.13%	25.08%	25.43%	21.35%	24.58%	-
YoY %	-24.89%	37.55%	-3.79%	-1.38%	19.11%	-13.14%	-	-
Horiz. %	101.42%	135.03%	98.17%	102.03%	103.46%	86.86%	100.00%	-
Total Cost	13,852,387	14,244,585	15,217,087	16,042,434	13,340,692	11,718,615	13,018,530	1.03%
YoY %	-2.75%	-6.39%	-5.14%	20.25%	13.84%	-9.99%	-	-
Horiz. %	106.41%	109.42%	116.89%	123.23%	102.47%	90.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,327,042	62,114,290	58,500,021	55,925,837	55,791,709	51,096,139	47,841,687	6.11%
YoY %	10.00%	6.18%	4.60%	0.24%	9.19%	6.80%	-	-
Horiz. %	142.82%	129.83%	122.28%	116.90%	116.62%	106.80%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	4,585,993	2,730,366	2,318,053	477,294	2,537,140	2,353,058	2,267,214	12.45%
YoY %	67.96%	17.79%	385.67%	-81.19%	7.82%	3.79%	-	-
Horiz. %	202.27%	120.43%	102.24%	21.05%	111.91%	103.79%	100.00%	-
Div Payout %	65.69%	50.19%	53.97%	39.96%	55.64%	42.14%	50.66%	-
YoY %	30.88%	-7.00%	35.06%	-28.18%	32.04%	-16.82%	-	-
Horiz. %	129.67%	99.07%	106.53%	78.88%	109.83%	83.18%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	68,327,042	62,114,290	58,500,021	55,925,837	55,791,709	51,096,139	47,841,687	6.11%
YoY %	10.00%	6.18%	4.60%	0.24%	9.19%	6.80%	-	-
Horiz. %	142.82%	129.83%	122.28%	116.90%	116.62%	106.80%	100.00%	-
NOSH	10,665,106	10,665,106	10,221,456	9,922,971	9,922,971	9,564,459	9,225,547	2.44%
YoY %	0.00%	4.34%	3.01%	0.00%	3.75%	3.67%	-	-
Horiz. %	115.60%	115.60%	110.80%	107.56%	107.56%	103.67%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	34.08%	28.19%	22.40%	6.67%	25.03%	32.58%	26.14%	-
YoY %	20.89%	25.85%	235.83%	-73.35%	-23.17%	24.64%	-	-
Horiz. %	130.37%	107.84%	85.69%	25.52%	95.75%	124.64%	100.00%	-
ROE	10.22%	8.76%	7.34%	2.14%	8.17%	10.93%	9.35%	-
YoY %	16.67%	19.35%	242.99%	-73.81%	-25.25%	16.90%	-	-
Horiz. %	109.30%	93.69%	78.50%	22.89%	87.38%	116.90%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	197.04	187.13	193.04	173.22	180.77	182.73	192.68	0.37%
YoY %	5.30%	-3.06%	11.44%	-4.18%	-1.07%	-5.16%	-	-
Horiz. %	102.26%	97.12%	100.19%	89.90%	93.82%	94.84%	100.00%	-
EPS	65.46	51.32	42.28	12.04	46.32	58.70	48.92	4.97%
YoY %	27.55%	21.38%	251.16%	-74.01%	-21.09%	19.99%	-	-
Horiz. %	133.81%	104.91%	86.43%	24.61%	94.69%	119.99%	100.00%	-
DPS	43.00	25.76	22.82	4.81	25.77	24.74	24.78	9.61%
YoY %	66.93%	12.88%	374.43%	-81.33%	4.16%	-0.16%	-	-
Horiz. %	173.53%	103.95%	92.09%	19.41%	104.00%	99.84%	100.00%	-
NAPS	6.4066	5.8594	5.7588	5.636	5.6674	5.3714	5.2296	3.43%
YoY %	9.34%	1.75%	2.18%	-0.55%	5.51%	2.71%	-	-
Horiz. %	122.51%	112.04%	110.12%	107.77%	108.37%	102.71%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 10,221,456
RPS	196.04	185.06	182.93	160.35	166.01	162.15	164.43	2.97%
YoY %	5.93%	1.16%	14.08%	-3.41%	2.38%	-1.39%	-	-
Horiz. %	119.22%	112.55%	111.25%	97.52%	100.96%	98.61%	100.00%	-
EPS	65.12	50.75	40.07	11.14	42.54	52.09	41.75	7.68%
YoY %	28.32%	26.65%	259.69%	-73.81%	-18.33%	24.77%	-	-
Horiz. %	155.98%	121.56%	95.98%	26.68%	101.89%	124.77%	100.00%	-
DPS	42.78	25.47	21.62	4.45	23.67	21.95	21.15	12.45%
YoY %	67.96%	17.81%	385.84%	-81.20%	7.84%	3.78%	-	-
Horiz. %	202.27%	120.43%	102.22%	21.04%	111.91%	103.78%	100.00%	-
NAPS	6.374	5.7945	5.4573	5.2172	5.2046	4.7666	4.463	6.11%
YoY %	10.00%	6.18%	4.60%	0.24%	9.19%	6.80%	-	-
Horiz. %	142.82%	129.83%	122.28%	116.90%	116.62%	106.80%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	5.85	5.80	5.45	4.30	5.15	5.71	6.54	-
P/RPS	2.97	3.10	2.82	2.48	2.85	3.12	3.39	-2.17%
YoY %	-4.19%	9.93%	13.71%	-12.98%	-8.65%	-7.96%	-	-
Horiz. %	87.61%	91.45%	83.19%	73.16%	84.07%	92.04%	100.00%	-
P/EPS	8.94	11.30	12.89	35.72	11.12	9.73	13.37	-6.48%
YoY %	-20.88%	-12.34%	-63.91%	221.22%	14.29%	-27.23%	-	-
Horiz. %	66.87%	84.52%	96.41%	267.17%	83.17%	72.77%	100.00%	-
EY	11.19	8.85	7.76	2.80	8.99	10.28	7.48	6.94%
YoY %	26.44%	14.05%	177.14%	-68.85%	-12.55%	37.43%	-	-
Horiz. %	149.60%	118.32%	103.74%	37.43%	120.19%	137.43%	100.00%	-
DY	7.35	4.44	4.19	1.12	5.00	4.33	3.79	11.66%
YoY %	65.54%	5.97%	274.11%	-77.60%	15.47%	14.25%	-	-
Horiz. %	193.93%	117.15%	110.55%	29.55%	131.93%	114.25%	100.00%	-
P/NAPS	0.91	0.99	0.95	0.76	0.91	1.06	1.25	-5.15%
YoY %	-8.08%	4.21%	25.00%	-16.48%	-14.15%	-15.20%	-	-
Horiz. %	72.80%	79.20%	76.00%	60.80%	72.80%	84.80%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	29/02/24	28/02/23	28/02/22	26/02/21	28/02/20	28/02/19	28/02/18	-
Price	6.46	5.61	5.71	4.33	4.82	5.85	7.19	-
P/RPS	3.28	3.00	2.96	2.50	2.67	3.20	3.73	-2.11%
YoY %	9.33%	1.35%	18.40%	-6.37%	-16.56%	-14.21%	-	-
Horiz. %	87.94%	80.43%	79.36%	67.02%	71.58%	85.79%	100.00%	-
P/EPS	9.87	10.93	13.50	35.97	10.41	9.97	14.70	-6.42%
YoY %	-9.70%	-19.04%	-62.47%	245.53%	4.41%	-32.18%	-	-
Horiz. %	67.14%	74.35%	91.84%	244.69%	70.82%	67.82%	100.00%	-
EY	10.13	9.15	7.41	2.78	9.61	10.03	6.80	6.86%
YoY %	10.71%	23.48%	166.55%	-71.07%	-4.19%	47.50%	-	-
Horiz. %	148.97%	134.56%	108.97%	40.88%	141.32%	147.50%	100.00%	-
DY	6.66	4.59	4.00	1.11	5.35	4.23	3.45	11.58%
YoY %	45.10%	14.75%	260.36%	-79.25%	26.48%	22.61%	-	-
Horiz. %	193.04%	133.04%	115.94%	32.17%	155.07%	122.61%	100.00%	-
P/NAPS	1.01	0.96	0.99	0.77	0.85	1.09	1.37	-4.95%
YoY %	5.21%	-3.03%	28.57%	-9.41%	-22.02%	-20.44%	-	-
Horiz. %	73.72%	70.07%	72.26%	56.20%	62.04%	79.56%	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