[CIMB] QoQ TTM Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	20,858,917	20,547,976	20,098,392	19,837,516	19,204,516	18,603,156	18,389,416	8.75%
YoY %	1.51%	2.24%	1.32%	3.30%	3.23%	1.16%	-	-
Horiz. %	113.43%	111.74%	109.29%	107.87%	104.43%	101.16%	100.00%	-
PBT	9,226,644	8,936,408	8,559,733	8,371,010	7,335,630	5,466,547	4,939,405	51.61%
YoY %	3.25%	4.40%	2.25%	14.11%	34.19%	10.67%	-	-
Horiz. %	186.80%	180.92%	173.29%	169.47%	148.51%	110.67%	100.00%	-
Tax	-2,469,805	-2,624,208	-2,744,564	-2,778,079	-2,216,187	-1,868,827	-1,554,262	36.13%
YoY %	5.88%	4.39%	1.21%	-25.35%	-18.59%	-20.24%	-	-
Horiz. %	158.91%	168.84%	176.58%	178.74%	142.59%	120.24%	100.00%	-
NP	6,756,839	6,312,200	5,815,169	5,592,931	5,119,443	3,597,720	3,385,143	58.46%
YoY %	7.04%	8.55%	3.97%	9.25%	42.30%	6.28%	-	-
Horiz. %	199.60%	186.47%	171.79%	165.22%	151.23%	106.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,590,742	6,150,182	5,657,789	5,439,863	4,969,422	3,461,597	3,265,085	59.65%
YoY %	7.16%	8.70%	4.01%	9.47%	43.56%	6.02%	-	-
Horiz. %	201.86%	188.36%	173.28%	166.61%	152.20%	106.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.77%	29.37%	32.06%	33.19%	30.21%	34.19%	31.47%	-
YoY %	-8.85%	-8.39%	-3.40%	9.86%	-11.64%	8.64%	-	-
Horiz. %	85.07%	93.33%	101.87%	105.47%	96.00%	108.64%	100.00%	-
Total Cost	14,102,078	14,235,776	14,283,223	14,244,585	14,085,073	15,005,436	15,004,273	-4.04%
YoY %	-0.94%	-0.33%	0.27%	1.13%	-6.13%	0.01%	-	-
Horiz. %	93.99%	94.88%	95.19%	94.94%	93.87%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,203,327	66,992,836	65,326,948	62,114,290	61,855,700	59,906,296	59,787,314	9.16%
YoY %	1.81%	2.55%	5.17%	0.42%	3.25%	0.20%	-	-
Horiz. %	114.08%	112.05%	109.27%	103.89%	103.46%	100.20%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	3,244,496	3,244,496	2,730,366	2,730,366	2,627,138	2,627,138	2,318,053	25.10%
YoY %	0.00%	18.83%	0.00%	3.93%	0.00%	13.33%	-	-
Horiz. %	139.97%	139.97%	117.79%	117.79%	113.33%	113.33%	100.00%	-
Div Payout %	49.23%	52.75%	48.26%	50.19%	52.87%	75.89%	71.00%	-
YoY %	-6.67%	9.30%	-3.85%	-5.07%	-30.33%	6.89%	-	-
Horiz. %	69.34%	74.30%	67.97%	70.69%	74.46%	106.89%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	68,203,327	66,992,836	65,326,948	62,114,290	61,855,700	59,906,296	59,787,314	9.16%
YoY %	1.81%	2.55%	5.17%	0.42%	3.25%	0.20%	-	-
Horiz. %	114.08%	112.05%	109.27%	103.89%	103.46%	100.20%	100.00%	-
NOSH	10,665,106	10,665,106	10,665,106	10,665,106	10,474,258	10,474,258	10,221,456	2.87%
YoY %	0.00%	0.00%	0.00%	1.82%	0.00%	2.47%	-	-
Horiz. %	104.34%	104.34%	104.34%	104.34%	102.47%	102.47%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	32.39%	30.72%	28.93%	28.19%	26.66%	19.34%	18.41%	-
YoY %	5.44%	6.19%	2.63%	5.74%	37.85%	5.05%	-	-
Horiz. %	175.94%	166.87%	157.14%	153.12%	144.81%	105.05%	100.00%	-
ROE	9.66%	9.18%	8.66%	8.76%	8.03%	5.78%	5.46%	-
YoY %	5.23%	6.00%	-1.14%	9.09%	38.93%	5.86%	-	-
Horiz. %	176.92%	168.13%	158.61%	160.44%	147.07%	105.86%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	195.58	192.67	188.45	187.13	183.35	178.84	179.91	5.72%
YoY %	1.51%	2.24%	0.71%	2.06%	2.52%	-0.59%	-	-
Horiz. %	108.71%	107.09%	104.75%	104.01%	101.91%	99.41%	100.00%	-
EPS	61.80	57.67	53.05	51.32	47.44	33.28	31.94	55.21%
YoY %	7.16%	8.71%	3.37%	8.18%	42.55%	4.20%	-	-
Horiz. %	193.49%	180.56%	166.09%	160.68%	148.53%	104.20%	100.00%	-
DPS	30.50	30.50	25.60	25.76	25.08	25.26	22.68	21.81%
YoY %	0.00%	19.14%	-0.62%	2.71%	-0.71%	11.38%	-	-
Horiz. %	134.48%	134.48%	112.87%	113.58%	110.58%	111.38%	100.00%	-
NAPS	6.395	6.2815	6.1253	5.8594	5.9055	5.7591	5.8492	6.12%
YoY %	1.81%	2.55%	4.54%	-0.78%	2.54%	-1.54%	-	-
Horiz. %	109.33%	107.39%	104.72%	100.17%	100.96%	98.46%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 10,665,106
RPS	194.42	191.52	187.33	184.90	179.00	173.39	171.40	8.75%
YoY %	1.51%	2.24%	1.31%	3.30%	3.24%	1.16%	-	-
Horiz. %	113.43%	111.74%	109.29%	107.88%	104.43%	101.16%	100.00%	-
EPS	61.43	57.32	52.73	50.70	46.32	32.26	30.43	59.66%
YoY %	7.17%	8.70%	4.00%	9.46%	43.58%	6.01%	-	-
Horiz. %	201.87%	188.37%	173.28%	166.61%	152.22%	106.01%	100.00%	-
DPS	30.24	30.24	25.45	25.45	24.49	24.49	21.61	25.08%
YoY %	0.00%	18.82%	0.00%	3.92%	0.00%	13.33%	-	-
Horiz. %	139.94%	139.94%	117.77%	117.77%	113.33%	113.33%	100.00%	-
NAPS	6.357	6.2441	6.0889	5.7894	5.7653	5.5836	5.5725	9.16%
YoY %	1.81%	2.55%	5.17%	0.42%	3.25%	0.20%	-	-
Horiz. %	114.08%	112.05%	109.27%	103.89%	103.46%	100.20%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	5.43	5.06	5.31	5.80	5.13	4.96	5.33	-
P/RPS	2.78	2.63	2.82	3.10	2.80	2.77	2.96	-4.09%
YoY %	5.70%	-6.74%	-9.03%	10.71%	1.08%	-6.42%	-	-
Horiz. %	93.92%	88.85%	95.27%	104.73%	94.59%	93.58%	100.00%	-
P/EPS	8.79	8.77	10.01	11.30	10.81	14.90	16.69	-34.75%
YoY %	0.23%	-12.39%	-11.42%	4.53%	-27.45%	-10.72%	-	-
Horiz. %	52.67%	52.55%	59.98%	67.71%	64.77%	89.28%	100.00%	-
EY	11.38	11.40	9.99	8.85	9.25	6.71	5.99	53.33%
YoY %	-0.18%	14.11%	12.88%	-4.32%	37.85%	12.02%	-	-
Horiz. %	189.98%	190.32%	166.78%	147.75%	154.42%	112.02%	100.00%	-
DY	5.62	6.03	4.82	4.44	4.89	5.09	4.25	20.45%
YoY %	-6.80%	25.10%	8.56%	-9.20%	-3.93%	19.76%	-	-
Horiz. %	132.24%	141.88%	113.41%	104.47%	115.06%	119.76%	100.00%	-
P/NAPS	0.85	0.81	0.87	0.99	0.87	0.86	0.91	-4.44%
YoY %	4.94%	-6.90%	-12.12%	13.79%	1.16%	-5.49%	-	-
Horiz. %	93.41%	89.01%	95.60%	108.79%	95.60%	94.51%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	30/11/23	30/08/23	31/05/23	28/02/23	30/11/22	30/08/22	31/05/22	-
Price	5.65	5.63	4.82	5.61	5.80	5.37	5.15	-
P/RPS	2.89	2.92	2.56	3.00	3.16	3.00	2.86	0.69%
YoY %	-1.03%	14.06%	-14.67%	-5.06%	5.33%	4.90%	-	-
Horiz. %	101.05%	102.10%	89.51%	104.90%	110.49%	104.90%	100.00%	-
P/EPS	9.14	9.76	9.09	10.93	12.22	16.14	16.12	-31.47%
YoY %	-6.35%	7.37%	-16.83%	-10.56%	-24.29%	0.12%	-	-
Horiz. %	56.70%	60.55%	56.39%	67.80%	75.81%	100.12%	100.00%	-
EY	10.94	10.24	11.01	9.15	8.18	6.20	6.20	45.97%
YoY %	6.84%	-6.99%	20.33%	11.86%	31.94%	0.00%	-	-
Horiz. %	176.45%	165.16%	177.58%	147.58%	131.94%	100.00%	100.00%	-
DY	5.40	5.42	5.31	4.59	4.32	4.70	4.40	14.61%
YoY %	-0.37%	2.07%	15.69%	6.25%	-8.09%	6.82%	-	-
Horiz. %	122.73%	123.18%	120.68%	104.32%	98.18%	106.82%	100.00%	-
P/NAPS	0.88	0.90	0.79	0.96	0.98	0.93	0.88	0.00%
YoY %	-2.22%	13.92%	-17.71%	-2.04%	5.38%	5.68%	-	-
Horiz. %	100.00%	102.27%	89.77%	109.09%	111.36%	105.68%	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