[CIMB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	17,743,233	18,333,778	17,213,244	17,626,496	17,481,334	17,375,714	17,441,988	1.14%
YoY %	-3.22%	6.51%	-2.34%	0.83%	0.61%	-0.38%	-	-
Horiz. %	101.73%	105.11%	98.69%	101.06%	100.23%	99.62%	100.00%	-
PBT	7,584,605	8,404,106	6,971,572	6,109,985	6,099,474	6,094,510	6,454,392	11.34%
YoY %	-9.75%	20.55%	14.10%	0.17%	0.08%	-5.58%	-	-
Horiz. %	117.51%	130.21%	108.01%	94.66%	94.50%	94.42%	100.00%	-
Tax	-1,523,832	-1,696,068	-1,613,684	-1,502,019	-1,413,374	-1,395,998	-1,610,388	-3.61%
YoY %	10.16%	-5.11%	-7.43%	-6.27%	-1.24%	13.31%	-	-
Horiz. %	94.63%	105.32%	100.20%	93.27%	87.77%	86.69%	100.00%	-
NP	6,060,773	6,708,038	5,357,888	4,607,966	4,686,100	4,698,512	4,844,004	16.09%
YoY %	-9.65%	25.20%	16.27%	-1.67%	-0.26%	-3.00%	-	-
Horiz. %	125.12%	138.48%	110.61%	95.13%	96.74%	97.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,955,166	6,573,314	5,223,496	4,475,175	4,553,261	4,565,444	4,721,032	16.72%
YoY %	-9.40%	25.84%	16.72%	-1.71%	-0.27%	-3.30%	-	-
Horiz. %	126.14%	139.23%	110.64%	94.79%	96.45%	96.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.09%	20.18%	23.15%	24.58%	23.17%	22.91%	24.95%	-
YoY %	-0.45%	-12.83%	-5.82%	6.09%	1.13%	-8.18%	-	-
Horiz. %	80.52%	80.88%	92.79%	98.52%	92.87%	91.82%	100.00%	-
Total Cost	11,682,460	11,625,740	11,855,356	13,018,530	12,795,234	12,677,202	12,597,984	-4.90%
YoY %	0.49%	-1.94%	-8.93%	1.75%	0.93%	0.63%	-	-
Horiz. %	92.73%	92.28%	94.11%	103.34%	101.57%	100.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,010,532	48,333,093	46,951,557	47,841,687	47,623,511	46,850,748	46,749,209	4.59%
YoY %	3.47%	2.94%	-1.86%	0.46%	1.65%	0.22%	-	-
Horiz. %	106.98%	103.39%	100.43%	102.34%	101.87%	100.22%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	1,623,404	2,423,085	-	2,287,062	1,555,238	2,338,849	-	-
YoY %	-33.00%	0.00%	-	47.06%	-33.50%	0.00%	-	-
Horiz. %	69.41%	103.60%	-	97.79%	66.50%	100.00%	-	-
Div Payout %	27.26%	36.86%	-	51.11%	34.16%	51.23%	-	-
YoY %	-26.04%	0.00%	-	49.62%	-33.32%	0.00%	-	-
Horiz. %	53.21%	71.95%	-	99.77%	66.68%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	50,010,532	48,333,093	46,951,557	47,841,687	47,623,511	46,850,748	46,749,209	4.59%
YoY %	3.47%	2.94%	-1.86%	0.46%	1.65%	0.22%	-	-
Horiz. %	106.98%	103.39%	100.43%	102.34%	101.87%	100.22%	100.00%	-
NOSH	9,365,799	9,365,799	9,225,547	9,225,547	8,972,532	9,052,110	8,867,452	3.70%
YoY %	0.00%	1.52%	0.00%	2.82%	-0.88%	2.08%	-	-
Horiz. %	105.62%	105.62%	104.04%	104.04%	101.19%	102.08%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	34.16%	36.59%	31.13%	26.14%	26.81%	27.04%	27.77%	-
YoY %	-6.64%	17.54%	19.09%	-2.50%	-0.85%	-2.63%	-	-
Horiz. %	123.01%	131.76%	112.10%	94.13%	96.54%	97.37%	100.00%	-
ROE	11.91%	13.60%	11.13%	9.35%	9.56%	9.74%	10.10%	-
YoY %	-12.43%	22.19%	19.04%	-2.20%	-1.85%	-3.56%	-	-
Horiz. %	117.92%	134.65%	110.20%	92.57%	94.65%	96.44%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	189.45	196.72	186.58	192.68	194.83	193.16	196.70	-2.47%
YoY %	-3.70%	5.43%	-3.17%	-1.10%	0.86%	-1.80%	-	-
Horiz. %	96.31%	100.01%	94.86%	97.96%	99.05%	98.20%	100.00%	-
EPS	64.00	70.88	56.60	49.63	50.75	51.12	53.24	13.04%
YoY %	-9.71%	25.23%	14.04%	-2.21%	-0.72%	-3.98%	-	-
Horiz. %	120.21%	133.13%	106.31%	93.22%	95.32%	96.02%	100.00%	-
DPS	17.33	26.00	0.00	25.00	17.33	26.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	44.26%	-33.35%	0.00%	-	-
Horiz. %	66.65%	100.00%	0.00%	96.15%	66.65%	100.00%	-	-
NAPS	5.3397	5.1862	5.0893	5.2296	5.3077	5.2082	5.272	0.85%
YoY %	2.96%	1.90%	-2.68%	-1.47%	1.91%	-1.21%	-	-
Horiz. %	101.28%	98.37%	96.53%	99.20%	100.68%	98.79%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 9,225,547
RPS	165.52	171.03	160.58	164.43	163.08	162.10	162.71	1.14%
YoY %	-3.22%	6.51%	-2.34%	0.83%	0.60%	-0.37%	-	-
Horiz. %	101.73%	105.11%	98.69%	101.06%	100.23%	99.63%	100.00%	-
EPS	55.55	61.32	48.73	41.75	42.48	42.59	44.04	16.72%
YoY %	-9.41%	25.84%	16.72%	-1.72%	-0.26%	-3.29%	-	-
Horiz. %	126.14%	139.24%	110.65%	94.80%	96.46%	96.71%	100.00%	-
DPS	15.14	22.60	0.00	21.34	14.51	21.82	0.00	-
YoY %	-33.01%	0.00%	0.00%	47.07%	-33.50%	0.00%	-	-
Horiz. %	69.39%	103.57%	0.00%	97.80%	66.50%	100.00%	-	-
NAPS	4.6654	4.5089	4.38	4.4631	4.4427	4.3706	4.3612	4.59%
YoY %	3.47%	2.94%	-1.86%	0.46%	1.65%	0.22%	-	-
Horiz. %	106.98%	103.39%	100.43%	102.34%	101.87%	100.22%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	6.01	5.45	7.19	6.54	6.30	6.58	5.57	-
P/RPS	3.17	2.77	3.85	3.39	3.23	3.41	2.83	7.84%
YoY %	14.44%	-28.05%	13.57%	4.95%	-5.28%	20.49%	-	-
Horiz. %	112.01%	97.88%	136.04%	119.79%	114.13%	120.49%	100.00%	-
P/EPS	9.45	7.73	12.70	13.37	12.41	12.96	10.46	-6.53%
YoY %	22.25%	-39.13%	-5.01%	7.74%	-4.24%	23.90%	-	-
Horiz. %	90.34%	73.90%	121.41%	127.82%	118.64%	123.90%	100.00%	-
EY	10.58	12.94	7.87	7.48	8.06	7.71	9.56	6.98%
YoY %	-18.24%	64.42%	5.21%	-7.20%	4.54%	-19.35%	-	-
Horiz. %	110.67%	135.36%	82.32%	78.24%	84.31%	80.65%	100.00%	-
DY	2.88	4.77	0.00	3.82	2.75	3.95	0.00	-
YoY %	-39.62%	0.00%	0.00%	38.91%	-30.38%	0.00%	-	-
Horiz. %	72.91%	120.76%	0.00%	96.71%	69.62%	100.00%	-	-
P/NAPS	1.13	1.05	1.41	1.25	1.19	1.26	1.06	4.35%
YoY %	7.62%	-25.53%	12.80%	5.04%	-5.56%	18.87%	-	-
Horiz. %	106.60%	99.06%	133.02%	117.92%	112.26%	118.87%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	29/08/18	30/05/18	28/02/18	28/11/17	28/08/17	24/05/17	-
Price	5.85	6.11	5.90	7.19	5.96	6.78	5.98	-
P/RPS	3.09	3.11	3.16	3.73	3.06	3.51	3.04	1.09%
YoY %	-0.64%	-1.58%	-15.28%	21.90%	-12.82%	15.46%	-	-
Horiz. %	101.64%	102.30%	103.95%	122.70%	100.66%	115.46%	100.00%	-
P/EPS	9.20	8.66	10.42	14.70	11.74	13.36	11.23	-12.43%
YoY %	6.24%	-16.89%	-29.12%	25.21%	-12.13%	18.97%	-	-
Horiz. %	81.92%	77.11%	92.79%	130.90%	104.54%	118.97%	100.00%	-
EY	10.87	11.54	9.60	6.80	8.51	7.49	8.90	14.24%
YoY %	-5.81%	20.21%	41.18%	-20.09%	13.62%	-15.84%	-	-
Horiz. %	122.13%	129.66%	107.87%	76.40%	95.62%	84.16%	100.00%	-
DY	2.96	4.26	0.00	3.48	2.91	3.83	0.00	-
YoY %	-30.52%	0.00%	0.00%	19.59%	-24.02%	0.00%	-	-
Horiz. %	77.28%	111.23%	0.00%	90.86%	75.98%	100.00%	-	-
P/NAPS	1.10	1.18	1.16	1.37	1.12	1.30	1.13	-1.77%
YoY %	-6.78%	1.72%	-15.33%	22.32%	-13.85%	15.04%	-	-
Horiz. %	97.35%	104.42%	102.65%	121.24%	99.12%	115.04%	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