[CIMB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Annualized Quarter Result
Revenue	14,779,094	15,781,280	13,494,825	13,500,713	13,162,318	13,022,212	12,122,029	14.13%
YoY %	-6.35%	16.94%	-0.04%	2.57%	1.08%	7.43%	-	-
Horiz. %	121.92%	130.19%	111.32%	111.37%	108.58%	107.43%	100.00%	-
PBT	6,209,834	6,873,976	5,638,311	5,695,070	5,621,498	5,326,536	5,179,729	12.86%
YoY %	-9.66%	21.92%	-1.00%	1.31%	5.54%	2.83%	-	-
Horiz. %	119.89%	132.71%	108.85%	109.95%	108.53%	102.83%	100.00%	-
Tax	-1,262,964	-1,264,480	-1,241,504	-1,285,488	-1,337,984	-1,234,660	-1,105,403	9.29%
YoY %	0.12%	-1.85%	3.42%	3.92%	-8.37%	-11.69%	-	-
Horiz. %	114.25%	114.39%	112.31%	116.29%	121.04%	111.69%	100.00%	-
NP	4,946,870	5,609,496	4,396,807	4,409,582	4,283,514	4,091,876	4,074,326	13.82%
YoY %	-11.81%	27.58%	-0.29%	2.94%	4.68%	0.43%	-	-
Horiz. %	121.42%	137.68%	107.91%	108.23%	105.13%	100.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,880,890	5,544,712	4,344,776	4,350,904	4,240,710	4,042,668	4,030,798	13.62%
YoY %	-11.97%	27.62%	-0.14%	2.60%	4.90%	0.29%	-	-
Horiz. %	121.09%	137.56%	107.79%	107.94%	105.21%	100.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.34%	18.40%	22.02%	22.57%	23.80%	23.18%	21.34%	-
YoY %	10.54%	-16.44%	-2.44%	-5.17%	2.67%	8.62%	-	-
Horiz. %	95.31%	86.22%	103.19%	105.76%	111.53%	108.62%	100.00%	-
Total Cost	9,832,224	10,171,784	9,098,018	9,091,130	8,878,804	8,930,336	8,047,703	14.29%
YoY %	-3.34%	11.80%	0.08%	2.39%	-0.58%	10.97%	-	-
Horiz. %	122.17%	126.39%	113.05%	112.97%	110.33%	110.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,794,391	30,027,663	28,419,595	27,354,201	27,052,549	25,935,498	26,089,067	9.26%
YoY %	-0.78%	5.66%	3.89%	1.12%	4.31%	-0.59%	-	-
Horiz. %	114.20%	115.10%	108.93%	104.85%	103.69%	99.41%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	1,919,417	-	1,739,398	495,547	743,201	-	1,635,212	11.28%
YoY %	0.00%	-	251.01%	-33.32%	0.00%	-	-	-
Horiz. %	117.38%	-	106.37%	30.30%	45.45%	-	100.00%	-
Div Payout %	39.33%	-	40.03%	11.39%	17.53%	-	40.57%	-
YoY %	0.00%	-	251.45%	-35.03%	0.00%	-	-	-
Horiz. %	96.94%	-	98.67%	28.07%	43.21%	-	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	29,794,391	30,027,663	28,419,595	27,354,201	27,052,549	25,935,498	26,089,067	9.26%
YoY %	-0.78%	5.66%	3.89%	1.12%	4.31%	-0.59%	-	-
Horiz. %	114.20%	115.10%	108.93%	104.85%	103.69%	99.41%	100.00%	-
NOSH	7,486,027	7,432,589	7,439,684	7,433,206	7,432,018	7,431,374	7,432,782	0.47%
YoY %	0.72%	-0.10%	0.09%	0.02%	0.01%	-0.02%	-	-
Horiz. %	100.72%	100.00%	100.09%	100.01%	99.99%	99.98%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	33.47%	35.55%	32.58%	32.66%	32.54%	31.42%	33.61%	-
YoY %	-5.85%	9.12%	-0.24%	0.37%	3.56%	-6.52%	-	-
Horiz. %	99.58%	105.77%	96.94%	97.17%	96.82%	93.48%	100.00%	-
ROE	16.38%	18.47%	15.29%	15.91%	15.68%	15.59%	15.45%	-
YoY %	-11.32%	20.80%	-3.90%	1.47%	0.58%	0.91%	-	-
Horiz. %	106.02%	119.55%	98.96%	102.98%	101.49%	100.91%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	197.42	212.33	181.39	181.63	177.10	175.23	163.09	13.59%
YoY %	-7.02%	17.06%	-0.13%	2.56%	1.07%	7.44%	-	-
Horiz. %	121.05%	130.19%	111.22%	111.37%	108.59%	107.44%	100.00%	-
EPS	65.20	74.60	58.40	58.53	57.06	54.40	54.23	13.08%
YoY %	-12.60%	27.74%	-0.22%	2.58%	4.89%	0.31%	-	-
Horiz. %	120.23%	137.56%	107.69%	107.93%	105.22%	100.31%	100.00%	-
DPS	25.64	0.00	23.38	6.67	10.00	0.00	22.00	10.75%
YoY %	0.00%	0.00%	250.52%	-33.30%	0.00%	0.00%	-	-
Horiz. %	116.55%	0.00%	106.27%	30.32%	45.45%	0.00%	100.00%	-
NAPS	3.98	4.04	3.82	3.68	3.64	3.49	3.51	8.74%
YoY %	-1.49%	5.76%	3.80%	1.10%	4.30%	-0.57%	-	-
Horiz. %	113.39%	115.10%	108.83%	104.84%	103.70%	99.43%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,430,578
RPS	138.38	147.77	126.36	126.41	123.24	121.93	113.50	14.13%
YoY %	-6.35%	16.94%	-0.04%	2.57%	1.07%	7.43%	-	-
Horiz. %	121.92%	130.19%	111.33%	111.37%	108.58%	107.43%	100.00%	-
EPS	45.70	51.92	40.68	40.74	39.71	37.85	37.74	13.62%
YoY %	-11.98%	27.63%	-0.15%	2.59%	4.91%	0.29%	-	-
Horiz. %	121.09%	137.57%	107.79%	107.95%	105.22%	100.29%	100.00%	-
DPS	17.97	0.00	16.29	4.64	6.96	0.00	15.31	11.28%
YoY %	0.00%	0.00%	251.08%	-33.33%	0.00%	0.00%	-	-
Horiz. %	117.37%	0.00%	106.40%	30.31%	45.46%	0.00%	100.00%	-
NAPS	2.7898	2.8116	2.661	2.5613	2.533	2.4284	2.4428	9.26%
YoY %	-0.78%	5.66%	3.89%	1.12%	4.31%	-0.59%	-	-
Horiz. %	114.21%	115.10%	108.93%	104.85%	103.69%	99.41%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	8.28	7.63	7.63	7.50	7.57	7.69	7.44	-
P/RPS	4.19	3.59	4.21	4.13	4.27	4.39	4.56	-5.49%
YoY %	16.71%	-14.73%	1.94%	-3.28%	-2.73%	-3.73%	-	-
Horiz. %	91.89%	78.73%	92.32%	90.57%	93.64%	96.27%	100.00%	-
P/EPS	12.70	10.23	13.07	12.81	13.27	14.14	13.72	-5.02%
YoY %	24.14%	-21.73%	2.03%	-3.47%	-6.15%	3.06%	-	-
Horiz. %	92.57%	74.56%	95.26%	93.37%	96.72%	103.06%	100.00%	-
EY	7.87	9.78	7.65	7.80	7.54	7.07	7.29	5.24%
YoY %	-19.53%	27.84%	-1.92%	3.45%	6.65%	-3.02%	-	-
Horiz. %	107.96%	134.16%	104.94%	107.00%	103.43%	96.98%	100.00%	-
DY	3.10	0.00	3.06	0.89	1.32	0.00	2.96	3.13%
YoY %	0.00%	0.00%	243.82%	-32.58%	0.00%	0.00%	-	-
Horiz. %	104.73%	0.00%	103.38%	30.07%	44.59%	0.00%	100.00%	-
P/NAPS	2.08	1.89	2.00	2.04	2.08	2.20	2.12	-1.26%
YoY %	10.05%	-5.50%	-1.96%	-1.92%	-5.45%	3.77%	-	-
Horiz. %	98.11%	89.15%	94.34%	96.23%	98.11%	103.77%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	21/05/13	25/02/13	20/11/12	15/08/12	24/05/12	27/02/12	-
Price	7.48	8.50	7.07	7.67	7.91	7.19	7.14	-
P/RPS	3.79	4.00	3.90	4.22	4.47	4.10	4.38	-9.20%
YoY %	-5.25%	2.56%	-7.58%	-5.59%	9.02%	-6.39%	-	-
Horiz. %	86.53%	91.32%	89.04%	96.35%	102.05%	93.61%	100.00%	-
P/EPS	11.47	11.39	12.11	13.10	13.86	13.22	13.17	-8.80%
YoY %	0.70%	-5.95%	-7.56%	-5.48%	4.84%	0.38%	-	-
Horiz. %	87.09%	86.48%	91.95%	99.47%	105.24%	100.38%	100.00%	-
EY	8.72	8.78	8.26	7.63	7.21	7.57	7.60	9.60%
YoY %	-0.68%	6.30%	8.26%	5.83%	-4.76%	-0.39%	-	-
Horiz. %	114.74%	115.53%	108.68%	100.39%	94.87%	99.61%	100.00%	-
DY	3.43	0.00	3.31	0.87	1.26	0.00	3.08	7.44%
YoY %	0.00%	0.00%	280.46%	-30.95%	0.00%	0.00%	-	-
Horiz. %	111.36%	0.00%	107.47%	28.25%	40.91%	0.00%	100.00%	-
P/NAPS	1.88	2.10	1.85	2.08	2.17	2.06	2.03	-4.99%
YoY %	-10.48%	13.51%	-11.06%	-4.15%	5.34%	1.48%	-	-
Horiz. %	92.61%	103.45%	91.13%	102.46%	106.90%	101.48%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:30:00

EMA 5

10 Mins

SELL

2024-05-14 16:20:00

EMA 5

10 Mins

BUY

2024-05-14 16:00:00

EMA 5

10 Mins

SELL

2024-05-14 15:50:00

EMA 5

5 Mins

SELL

2024-05-14 15:50:00

ADX

10 Mins

SELL

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

SENDAI

EVERSENDAI CORPORATION BERHAD

425

GENTING

GENTING BHD

401

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

PTRANS

PERAK TRANSIT BERHAD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

HLIND

HONG LEONG INDUSTRIES BHD

346

GENM

GENTING MALAYSIA BERHAD

297

TOPGLOV

TOP GLOVE CORPORATION BHD

272

PBBANK

PUBLIC BANK BHD

251

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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