[CIMB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Annualized Quarter Result
Revenue	15,781,280	13,494,825	13,500,713	13,162,318	13,022,212	12,122,029	11,654,754	22.37%
YoY %	16.94%	-0.04%	2.57%	1.08%	7.43%	4.01%	-	-
Horiz. %	135.41%	115.79%	115.84%	112.94%	111.73%	104.01%	100.00%	-
PBT	6,873,976	5,638,311	5,695,070	5,621,498	5,326,536	5,179,729	5,064,229	22.56%
YoY %	21.92%	-1.00%	1.31%	5.54%	2.83%	2.28%	-	-
Horiz. %	135.74%	111.34%	112.46%	111.00%	105.18%	102.28%	100.00%	-
Tax	-1,264,480	-1,241,504	-1,285,488	-1,337,984	-1,234,660	-1,105,403	-1,158,682	5.99%
YoY %	-1.85%	3.42%	3.92%	-8.37%	-11.69%	4.60%	-	-
Horiz. %	109.13%	107.15%	110.94%	115.47%	106.56%	95.40%	100.00%	-
NP	5,609,496	4,396,807	4,409,582	4,283,514	4,091,876	4,074,326	3,905,546	27.27%
YoY %	27.58%	-0.29%	2.94%	4.68%	0.43%	4.32%	-	-
Horiz. %	143.63%	112.58%	112.91%	109.68%	104.77%	104.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,544,712	4,344,776	4,350,904	4,240,710	4,042,668	4,030,798	3,864,378	27.18%
YoY %	27.62%	-0.14%	2.60%	4.90%	0.29%	4.31%	-	-
Horiz. %	143.48%	112.43%	112.59%	109.74%	104.61%	104.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.40%	22.02%	22.57%	23.80%	23.18%	21.34%	22.88%	-
YoY %	-16.44%	-2.44%	-5.17%	2.67%	8.62%	-6.73%	-	-
Horiz. %	80.42%	96.24%	98.65%	104.02%	101.31%	93.27%	100.00%	-
Total Cost	10,171,784	9,098,018	9,091,130	8,878,804	8,930,336	8,047,703	7,749,208	19.86%
YoY %	11.80%	0.08%	2.39%	-0.58%	10.97%	3.85%	-	-
Horiz. %	131.26%	117.41%	117.32%	114.58%	115.24%	103.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,027,663	28,419,595	27,354,201	27,052,549	25,935,498	26,089,067	25,050,568	12.82%
YoY %	5.66%	3.89%	1.12%	4.31%	-0.59%	4.15%	-	-
Horiz. %	119.87%	113.45%	109.20%	107.99%	103.53%	104.15%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	-	1,739,398	495,547	743,201	-	1,635,212	1,189,344	-
YoY %	-	251.01%	-33.32%	0.00%	-	37.49%	-	-
Horiz. %	-	146.25%	41.67%	62.49%	-	137.49%	100.00%	-
Div Payout %	-	40.03%	11.39%	17.53%	-	40.57%	30.78%	-
YoY %	-	251.45%	-35.03%	0.00%	-	31.81%	-	-
Horiz. %	-	130.05%	37.00%	56.95%	-	131.81%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	30,027,663	28,419,595	27,354,201	27,052,549	25,935,498	26,089,067	25,050,568	12.82%
YoY %	5.66%	3.89%	1.12%	4.31%	-0.59%	4.15%	-	-
Horiz. %	119.87%	113.45%	109.20%	107.99%	103.53%	104.15%	100.00%	-
NOSH	7,432,589	7,439,684	7,433,206	7,432,018	7,431,374	7,432,782	7,433,403	-0.00%
YoY %	-0.10%	0.09%	0.02%	0.01%	-0.02%	-0.01%	-	-
Horiz. %	99.99%	100.08%	100.00%	99.98%	99.97%	99.99%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	35.55%	32.58%	32.66%	32.54%	31.42%	33.61%	33.51%	-
YoY %	9.12%	-0.24%	0.37%	3.56%	-6.52%	0.30%	-	-
Horiz. %	106.09%	97.22%	97.46%	97.11%	93.76%	100.30%	100.00%	-
ROE	18.47%	15.29%	15.91%	15.68%	15.59%	15.45%	15.43%	-
YoY %	20.80%	-3.90%	1.47%	0.58%	0.91%	0.13%	-	-
Horiz. %	119.70%	99.09%	103.11%	101.62%	101.04%	100.13%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	212.33	181.39	181.63	177.10	175.23	163.09	156.79	22.38%
YoY %	17.06%	-0.13%	2.56%	1.07%	7.44%	4.02%	-	-
Horiz. %	135.42%	115.69%	115.84%	112.95%	111.76%	104.02%	100.00%	-
EPS	74.60	58.40	58.53	57.06	54.40	54.23	51.99	27.18%
YoY %	27.74%	-0.22%	2.58%	4.89%	0.31%	4.31%	-	-
Horiz. %	143.49%	112.33%	112.58%	109.75%	104.64%	104.31%	100.00%	-
DPS	0.00	23.38	6.67	10.00	0.00	22.00	16.00	-
YoY %	0.00%	250.52%	-33.30%	0.00%	0.00%	37.50%	-	-
Horiz. %	0.00%	146.12%	41.69%	62.50%	0.00%	137.50%	100.00%	-
NAPS	4.04	3.82	3.68	3.64	3.49	3.51	3.37	12.83%
YoY %	5.76%	3.80%	1.10%	4.30%	-0.57%	4.15%	-	-
Horiz. %	119.88%	113.35%	109.20%	108.01%	103.56%	104.15%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,432,605
RPS	147.75	126.35	126.40	123.23	121.92	113.49	109.12	22.36%
YoY %	16.94%	-0.04%	2.57%	1.07%	7.43%	4.00%	-	-
Horiz. %	135.40%	115.79%	115.84%	112.93%	111.73%	104.00%	100.00%	-
EPS	51.91	40.68	40.74	39.70	37.85	37.74	36.18	27.18%
YoY %	27.61%	-0.15%	2.62%	4.89%	0.29%	4.31%	-	-
Horiz. %	143.48%	112.44%	112.60%	109.73%	104.62%	104.31%	100.00%	-
DPS	0.00	16.29	4.64	6.96	0.00	15.31	11.14	-
YoY %	0.00%	251.08%	-33.33%	0.00%	0.00%	37.43%	-	-
Horiz. %	0.00%	146.23%	41.65%	62.48%	0.00%	137.43%	100.00%	-
NAPS	2.8114	2.6608	2.5611	2.5328	2.4282	2.4426	2.3454	12.82%
YoY %	5.66%	3.89%	1.12%	4.31%	-0.59%	4.14%	-	-
Horiz. %	119.87%	113.45%	109.20%	107.99%	103.53%	104.14%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	7.63	7.63	7.50	7.57	7.69	7.44	6.97	-
P/RPS	3.59	4.21	4.13	4.27	4.39	4.56	4.45	-13.32%
YoY %	-14.73%	1.94%	-3.28%	-2.73%	-3.73%	2.47%	-	-
Horiz. %	80.67%	94.61%	92.81%	95.96%	98.65%	102.47%	100.00%	-
P/EPS	10.23	13.07	12.81	13.27	14.14	13.72	13.41	-16.49%
YoY %	-21.73%	2.03%	-3.47%	-6.15%	3.06%	2.31%	-	-
Horiz. %	76.29%	97.46%	95.53%	98.96%	105.44%	102.31%	100.00%	-
EY	9.78	7.65	7.80	7.54	7.07	7.29	7.46	19.76%
YoY %	27.84%	-1.92%	3.45%	6.65%	-3.02%	-2.28%	-	-
Horiz. %	131.10%	102.55%	104.56%	101.07%	94.77%	97.72%	100.00%	-
DY	0.00	3.06	0.89	1.32	0.00	2.96	2.30	-
YoY %	0.00%	243.82%	-32.58%	0.00%	0.00%	28.70%	-	-
Horiz. %	0.00%	133.04%	38.70%	57.39%	0.00%	128.70%	100.00%	-
P/NAPS	1.89	2.00	2.04	2.08	2.20	2.12	2.07	-5.87%
YoY %	-5.50%	-1.96%	-1.92%	-5.45%	3.77%	2.42%	-	-
Horiz. %	91.30%	96.62%	98.55%	100.48%	106.28%	102.42%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	21/05/13	25/02/13	20/11/12	15/08/12	24/05/12	27/02/12	15/11/11	-
Price	8.50	7.07	7.67	7.91	7.19	7.14	7.10	-
P/RPS	4.00	3.90	4.22	4.47	4.10	4.38	4.53	-7.95%
YoY %	2.56%	-7.58%	-5.59%	9.02%	-6.39%	-3.31%	-	-
Horiz. %	88.30%	86.09%	93.16%	98.68%	90.51%	96.69%	100.00%	-
P/EPS	11.39	12.11	13.10	13.86	13.22	13.17	13.66	-11.40%
YoY %	-5.95%	-7.56%	-5.48%	4.84%	0.38%	-3.59%	-	-
Horiz. %	83.38%	88.65%	95.90%	101.46%	96.78%	96.41%	100.00%	-
EY	8.78	8.26	7.63	7.21	7.57	7.60	7.32	12.87%
YoY %	6.30%	8.26%	5.83%	-4.76%	-0.39%	3.83%	-	-
Horiz. %	119.95%	112.84%	104.23%	98.50%	103.42%	103.83%	100.00%	-
DY	0.00	3.31	0.87	1.26	0.00	3.08	2.25	-
YoY %	0.00%	280.46%	-30.95%	0.00%	0.00%	36.89%	-	-
Horiz. %	0.00%	147.11%	38.67%	56.00%	0.00%	136.89%	100.00%	-
P/NAPS	2.10	1.85	2.08	2.17	2.06	2.03	2.11	-0.31%
YoY %	13.51%	-11.06%	-4.15%	5.34%	1.48%	-3.79%	-	-
Horiz. %	99.53%	87.68%	98.58%	102.84%	97.63%	96.21%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 09:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-05-20 09:00:00

TURTLE SYSTEM 55

30 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

314

TOPGLOV

TOP GLOVE CORPORATION BHD

212

YTLPOWR

YTL POWER INTERNATIONAL BHD

187

MBSB

MALAYSIA BUILDING SOCIETY BHD

166

GENTING

GENTING BHD

149

PBBANK

PUBLIC BANK BHD

136

GENM

GENTING MALAYSIA BERHAD

132

Daily Stocks

INGENIEU

0.095

0.00

418,992,800

HSI-CV8

0.16

-0.005

188,269,500

INGENIEU-WB

0.02

0.00

124,877,600

HSI-HUZ

0.165

-0.015

103,707,400

ASB

0.13

+0.005

53,542,600

JAKS

0.135

+0.01

52,395,000

MBSB

0.945

+0.055

43,720,700

WIDAD

0.06

0.00

41,861,200

AHB

0.165

+0.005

39,666,100

TOPGLOV

1.22

+0.02

37,427,300

More active Stocks

PANAMY

20.02

+0.54

46,100

ARKA

2.34

+0.32

174,800

GAMUDA

5.85

+0.27

3,862,700

HLIND

11.30

+0.22

18,700

NESTLE

129.70

+0.20

10,400

GCB-C5

1.01

+0.195

50,000

PPB

15.30

+0.18

97,600

PETDAG

21.06

+0.16

4,400

MRDIY-C23

0.40

+0.15

100

NOTION

1.02

+0.145

23,297,100

More gainer Stocks

HEIM

25.20

-0.40

11,400

ALLIANZ

23.06

-0.32

2,400

MPI

36.44

-0.16

63,200

UTDPLT

25.70

-0.14

92,500

DLADY

32.86

-0.14

2,000

KUAISHO-C17

0.08

-0.12

58,800

DELEUM

1.37

-0.10

447,000

IDEAL

3.40

-0.10

3,000

PARAGON

3.31

-0.09

64,200

KUAISHO-C16

0.01

-0.085

20,000

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