[CIMB] YoY TTM Result on 31-Mar-2017 [#1]

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	17,772,762	17,244,803	17,569,310	16,700,434	15,440,781	14,288,198	14,264,568	3.72%
YoY %	3.06%	-1.85%	5.20%	8.16%	8.07%	0.17%	-	-
Horiz. %	124.59%	120.89%	123.17%	117.08%	108.25%	100.17%	100.00%	-
PBT	5,085,678	7,060,900	6,239,280	5,374,613	4,213,542	3,668,934	5,561,804	-1.47%
YoY %	-27.97%	13.17%	16.09%	27.56%	14.84%	-34.03%	-	-
Horiz. %	91.44%	126.95%	112.18%	96.63%	75.76%	65.97%	100.00%	-
Tax	-1,339,421	-1,529,333	-1,502,843	-1,360,457	-1,078,130	-986,264	-1,273,134	0.84%
YoY %	12.42%	-1.76%	-10.47%	-26.19%	-9.31%	22.53%	-	-
Horiz. %	105.21%	120.12%	118.04%	106.86%	84.68%	77.47%	100.00%	-
NP	3,746,257	5,531,567	4,736,437	4,014,156	3,135,412	2,682,670	4,288,670	-2.22%
YoY %	-32.27%	16.79%	17.99%	28.03%	16.88%	-37.45%	-	-
Horiz. %	87.35%	128.98%	110.44%	93.60%	73.11%	62.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,875,539	5,469,678	4,600,791	3,930,644	3,083,189	2,620,650	4,220,507	-1.40%
YoY %	-29.15%	18.89%	17.05%	27.49%	17.65%	-37.91%	-	-
Horiz. %	91.83%	129.60%	109.01%	93.13%	73.05%	62.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.34%	21.66%	24.09%	25.31%	25.59%	26.88%	22.89%	-
YoY %	21.61%	-10.09%	-4.82%	-1.09%	-4.80%	17.43%	-	-
Horiz. %	115.07%	94.63%	105.24%	110.57%	111.80%	117.43%	100.00%	-
Total Cost	14,026,505	11,713,236	12,832,873	12,686,278	12,305,369	11,605,528	9,975,898	5.83%
YoY %	19.75%	-8.72%	1.16%	3.10%	6.03%	16.34%	-	-
Horiz. %	140.60%	117.42%	128.64%	127.17%	123.35%	116.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,696,383	52,835,961	46,951,557	46,749,209	40,961,466	38,394,273	35,029,190	7.70%
YoY %	3.52%	12.53%	0.43%	14.13%	6.69%	9.61%	-	-
Horiz. %	156.15%	150.83%	134.04%	133.46%	116.94%	109.61%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	2,537,140	2,353,058	2,267,214	1,752,516	1,188,685	1,257,049	1,812,783	5.75%
YoY %	7.82%	3.79%	29.37%	47.43%	-5.44%	-30.66%	-	-
Horiz. %	139.96%	129.80%	125.07%	96.68%	65.57%	69.34%	100.00%	-
Div Payout %	65.47%	43.02%	49.28%	44.59%	38.55%	47.97%	42.95%	-
YoY %	52.19%	-12.70%	10.52%	15.67%	-19.64%	11.69%	-	-
Horiz. %	152.43%	100.16%	114.74%	103.82%	89.76%	111.69%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	54,696,383	52,835,961	46,951,557	46,749,209	40,961,466	38,394,273	35,029,190	7.70%
YoY %	3.52%	12.53%	0.43%	14.13%	6.69%	9.61%	-	-
Horiz. %	156.15%	150.83%	134.04%	133.46%	116.94%	109.61%	100.00%	-
NOSH	9,922,971	9,564,459	9,225,547	8,867,452	8,530,440	8,419,796	8,108,608	3.41%
YoY %	3.75%	3.67%	4.04%	3.95%	1.31%	3.84%	-	-
Horiz. %	122.38%	117.95%	113.77%	109.36%	105.20%	103.84%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	21.08%	32.08%	26.96%	24.04%	20.31%	18.78%	30.07%	-
YoY %	-34.29%	18.99%	12.15%	18.37%	8.15%	-37.55%	-	-
Horiz. %	70.10%	106.68%	89.66%	79.95%	67.54%	62.45%	100.00%	-
ROE	7.09%	10.35%	9.80%	8.41%	7.53%	6.83%	12.05%	-
YoY %	-31.50%	5.61%	16.53%	11.69%	10.25%	-43.32%	-	-
Horiz. %	58.84%	85.89%	81.33%	69.79%	62.49%	56.68%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	179.11	180.30	190.44	188.33	181.01	169.70	175.92	0.29%
YoY %	-0.66%	-5.32%	1.12%	4.04%	6.66%	-3.54%	-	-
Horiz. %	101.81%	102.49%	108.25%	107.05%	102.89%	96.46%	100.00%	-
EPS	39.06	57.19	49.87	44.33	36.14	31.12	52.05	-4.66%
YoY %	-31.70%	14.68%	12.50%	22.66%	16.13%	-40.21%	-	-
Horiz. %	75.04%	109.88%	95.81%	85.17%	69.43%	59.79%	100.00%	-
DPS	25.57	24.60	24.58	19.76	14.00	15.00	22.36	2.25%
YoY %	3.94%	0.08%	24.39%	41.14%	-6.67%	-32.92%	-	-
Horiz. %	114.36%	110.02%	109.93%	88.37%	62.61%	67.08%	100.00%	-
NAPS	5.5121	5.5242	5.0893	5.272	4.8018	4.56	4.32	4.14%
YoY %	-0.22%	8.55%	-3.47%	9.79%	5.30%	5.56%	-	-
Horiz. %	127.59%	127.88%	117.81%	122.04%	111.15%	105.56%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,867,452
RPS	165.80	160.87	163.90	155.79	144.04	133.29	133.07	3.72%
YoY %	3.06%	-1.85%	5.21%	8.16%	8.07%	0.17%	-	-
Horiz. %	124.60%	120.89%	123.17%	117.07%	108.24%	100.17%	100.00%	-
EPS	36.15	51.02	42.92	36.67	28.76	24.45	39.37	-1.41%
YoY %	-29.15%	18.87%	17.04%	27.50%	17.63%	-37.90%	-	-
Horiz. %	91.82%	129.59%	109.02%	93.14%	73.05%	62.10%	100.00%	-
DPS	23.67	21.95	21.15	16.35	11.09	11.73	16.91	5.75%
YoY %	7.84%	3.78%	29.36%	47.43%	-5.46%	-30.63%	-	-
Horiz. %	139.98%	129.80%	125.07%	96.69%	65.58%	69.37%	100.00%	-
NAPS	5.1025	4.9289	4.38	4.3611	3.8212	3.5817	3.2678	7.70%
YoY %	3.52%	12.53%	0.43%	14.13%	6.69%	9.61%	-	-
Horiz. %	156.14%	150.83%	134.04%	133.46%	116.93%	109.61%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	3.60	5.15	7.19	5.57	4.85	6.22	7.15	-
P/RPS	2.01	2.86	3.78	2.96	2.68	3.67	4.06	-11.04%
YoY %	-29.72%	-24.34%	27.70%	10.45%	-26.98%	-9.61%	-	-
Horiz. %	49.51%	70.44%	93.10%	72.91%	66.01%	90.39%	100.00%	-
P/EPS	9.22	9.01	14.42	12.57	13.42	19.98	13.74	-6.42%
YoY %	2.33%	-37.52%	14.72%	-6.33%	-32.83%	45.41%	-	-
Horiz. %	67.10%	65.57%	104.95%	91.48%	97.67%	145.41%	100.00%	-
EY	10.85	11.10	6.94	7.96	7.45	5.00	7.28	6.87%
YoY %	-2.25%	59.94%	-12.81%	6.85%	49.00%	-31.32%	-	-
Horiz. %	149.04%	152.47%	95.33%	109.34%	102.34%	68.68%	100.00%	-
DY	7.10	4.78	3.42	3.55	2.89	2.41	3.13	14.61%
YoY %	48.54%	39.77%	-3.66%	22.84%	19.92%	-23.00%	-	-
Horiz. %	226.84%	152.72%	109.27%	113.42%	92.33%	77.00%	100.00%	-
P/NAPS	0.65	0.93	1.41	1.06	1.01	1.36	1.66	-14.45%
YoY %	-30.11%	-34.04%	33.02%	4.95%	-25.74%	-18.07%	-	-
Horiz. %	39.16%	56.02%	84.94%	63.86%	60.84%	81.93%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	22/05/20	29/05/19	30/05/18	24/05/17	26/05/16	20/05/15	22/05/14	-
Price	3.47	5.15	5.90	6.13	4.37	6.01	7.38	-
P/RPS	1.94	2.86	3.10	3.25	2.41	3.54	4.20	-12.06%
YoY %	-32.17%	-7.74%	-4.62%	34.85%	-31.92%	-15.71%	-	-
Horiz. %	46.19%	68.10%	73.81%	77.38%	57.38%	84.29%	100.00%	-
P/EPS	8.88	9.01	11.83	13.83	12.09	19.31	14.18	-7.49%
YoY %	-1.44%	-23.84%	-14.46%	14.39%	-37.39%	36.18%	-	-
Horiz. %	62.62%	63.54%	83.43%	97.53%	85.26%	136.18%	100.00%	-
EY	11.26	11.10	8.45	7.23	8.27	5.18	7.05	8.10%
YoY %	1.44%	31.36%	16.87%	-12.58%	59.65%	-26.52%	-	-
Horiz. %	159.72%	157.45%	119.86%	102.55%	117.30%	73.48%	100.00%	-
DY	7.37	4.78	4.17	3.22	3.20	2.50	3.03	15.95%
YoY %	54.18%	14.63%	29.50%	0.63%	28.00%	-17.49%	-	-
Horiz. %	243.23%	157.76%	137.62%	106.27%	105.61%	82.51%	100.00%	-
P/NAPS	0.63	0.93	1.16	1.16	0.91	1.32	1.71	-15.31%
YoY %	-32.26%	-19.83%	0.00%	27.47%	-31.06%	-22.81%	-	-
Horiz. %	36.84%	54.39%	67.84%	67.84%	53.22%	77.19%	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