[CIMB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	15,027,508	14,721,308	14,145,924	13,965,097	13,890,454	14,152,212	14,671,835	1.61%
YoY %	2.08%	4.07%	1.29%	0.54%	-1.85%	-3.54%	-	-
Horiz. %	102.42%	100.34%	96.42%	95.18%	94.67%	96.46%	100.00%	-
PBT	3,414,648	3,294,320	4,276,423	5,188,646	5,424,444	5,724,276	5,849,229	-30.21%
YoY %	3.65%	-22.97%	-17.58%	-4.35%	-5.24%	-2.14%	-	-
Horiz. %	58.38%	56.32%	73.11%	88.71%	92.74%	97.86%	100.00%	-
Tax	-930,372	-932,980	-1,101,866	-1,256,332	-1,331,858	-1,395,388	-1,240,407	-17.49%
YoY %	0.28%	15.33%	12.29%	5.67%	4.55%	-12.49%	-	-
Horiz. %	75.01%	75.22%	88.83%	101.28%	107.37%	112.49%	100.00%	-
NP	2,484,276	2,361,340	3,174,557	3,932,314	4,092,586	4,328,888	4,608,822	-33.84%
YoY %	5.21%	-25.62%	-19.27%	-3.92%	-5.46%	-6.07%	-	-
Horiz. %	53.90%	51.24%	68.88%	85.32%	88.80%	93.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,439,756	2,320,496	3,106,808	3,875,320	4,032,440	4,265,128	4,540,403	-33.98%
YoY %	5.14%	-25.31%	-19.83%	-3.90%	-5.46%	-6.06%	-	-
Horiz. %	53.73%	51.11%	68.43%	85.35%	88.81%	93.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.25%	28.32%	25.77%	24.21%	24.55%	24.38%	21.21%	-
YoY %	-3.78%	9.90%	6.44%	-1.38%	0.70%	14.95%	-	-
Horiz. %	128.48%	133.52%	121.50%	114.14%	115.75%	114.95%	100.00%	-
Total Cost	12,543,232	12,359,968	10,971,367	10,032,782	9,797,868	9,823,324	10,063,013	15.86%
YoY %	1.48%	12.66%	9.36%	2.40%	-0.26%	-2.38%	-	-
Horiz. %	124.65%	122.83%	109.03%	99.70%	97.37%	97.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	38,522,463	38,394,273	36,804,236	36,310,492	35,136,083	35,029,190	29,678,805	19.04%
YoY %	0.33%	4.32%	1.36%	3.34%	0.31%	18.03%	-	-
Horiz. %	129.80%	129.37%	124.01%	122.34%	118.39%	118.03%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	506,874	-	1,243,386	1,100,317	1,641,872	-	1,803,441	-57.19%
YoY %	0.00%	-	13.00%	-32.98%	0.00%	-	-	-
Horiz. %	28.11%	-	68.95%	61.01%	91.04%	-	100.00%	-
Div Payout %	20.78%	-	40.02%	28.39%	40.72%	-	39.72%	-
YoY %	0.00%	-	40.97%	-30.28%	0.00%	-	-	-
Horiz. %	52.32%	-	100.76%	71.48%	102.52%	-	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	38,522,463	38,394,273	36,804,236	36,310,492	35,136,083	35,029,190	29,678,805	19.04%
YoY %	0.33%	4.32%	1.36%	3.34%	0.31%	18.03%	-	-
Horiz. %	129.80%	129.37%	124.01%	122.34%	118.39%	118.03%	100.00%	-
NOSH	8,447,908	8,419,796	8,289,242	8,252,384	8,209,364	8,108,608	7,571,123	7.60%
YoY %	0.33%	1.57%	0.45%	0.52%	1.24%	7.10%	-	-
Horiz. %	111.58%	111.21%	109.48%	109.00%	108.43%	107.10%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	16.53%	16.04%	22.44%	28.16%	29.46%	30.59%	31.41%	-
YoY %	3.05%	-28.52%	-20.31%	-4.41%	-3.69%	-2.61%	-	-
Horiz. %	52.63%	51.07%	71.44%	89.65%	93.79%	97.39%	100.00%	-
ROE	6.33%	6.04%	8.44%	10.67%	11.48%	12.18%	15.30%	-
YoY %	4.80%	-28.44%	-20.90%	-7.06%	-5.75%	-20.39%	-	-
Horiz. %	41.37%	39.48%	55.16%	69.74%	75.03%	79.61%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	177.88	174.84	170.65	169.22	169.20	174.53	193.79	-5.56%
YoY %	1.74%	2.46%	0.85%	0.01%	-3.05%	-9.94%	-	-
Horiz. %	91.79%	90.22%	88.06%	87.32%	87.31%	90.06%	100.00%	-
EPS	28.88	27.56	37.48	46.96	49.12	52.60	59.97	-38.64%
YoY %	4.79%	-26.47%	-20.19%	-4.40%	-6.62%	-12.29%	-	-
Horiz. %	48.16%	45.96%	62.50%	78.31%	81.91%	87.71%	100.00%	-
DPS	6.00	0.00	15.00	13.33	20.00	0.00	23.82	-60.21%
YoY %	0.00%	0.00%	12.53%	-33.35%	0.00%	0.00%	-	-
Horiz. %	25.19%	0.00%	62.97%	55.96%	83.96%	0.00%	100.00%	-
NAPS	4.56	4.56	4.44	4.40	4.28	4.32	3.92	10.63%
YoY %	0.00%	2.70%	0.91%	2.80%	-0.93%	10.20%	-	-
Horiz. %	116.33%	116.33%	113.27%	112.24%	109.18%	110.20%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,304,757
RPS	140.19	137.33	131.96	130.28	129.58	132.02	136.87	1.61%
YoY %	2.08%	4.07%	1.29%	0.54%	-1.85%	-3.54%	-	-
Horiz. %	102.43%	100.34%	96.41%	95.19%	94.67%	96.46%	100.00%	-
EPS	22.76	21.65	28.98	36.15	37.62	39.79	42.36	-33.98%
YoY %	5.13%	-25.29%	-19.83%	-3.91%	-5.45%	-6.07%	-	-
Horiz. %	53.73%	51.11%	68.41%	85.34%	88.81%	93.93%	100.00%	-
DPS	4.73	0.00	11.60	10.26	15.32	0.00	16.82	-57.17%
YoY %	0.00%	0.00%	13.06%	-33.03%	0.00%	0.00%	-	-
Horiz. %	28.12%	0.00%	68.97%	61.00%	91.08%	0.00%	100.00%	-
NAPS	3.5936	3.5817	3.4334	3.3873	3.2777	3.2678	2.7686	19.04%
YoY %	0.33%	4.32%	1.36%	3.34%	0.30%	18.03%	-	-
Horiz. %	129.80%	129.37%	124.01%	122.35%	118.39%	118.03%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	5.47	6.22	5.56	7.03	7.32	7.15	7.62	-
P/RPS	3.08	3.56	3.26	4.15	4.33	4.10	3.93	-15.03%
YoY %	-13.48%	9.20%	-21.45%	-4.16%	5.61%	4.33%	-	-
Horiz. %	78.37%	90.59%	82.95%	105.60%	110.18%	104.33%	100.00%	-
P/EPS	18.94	22.57	14.83	14.97	14.90	13.59	12.71	30.55%
YoY %	-16.08%	52.19%	-0.94%	0.47%	9.64%	6.92%	-	-
Horiz. %	149.02%	177.58%	116.68%	117.78%	117.23%	106.92%	100.00%	-
EY	5.28	4.43	6.74	6.68	6.71	7.36	7.87	-23.41%
YoY %	19.19%	-34.27%	0.90%	-0.45%	-8.83%	-6.48%	-	-
Horiz. %	67.09%	56.29%	85.64%	84.88%	85.26%	93.52%	100.00%	-
DY	1.10	0.00	2.70	1.90	2.73	0.00	3.13	-50.29%
YoY %	0.00%	0.00%	42.11%	-30.40%	0.00%	0.00%	-	-
Horiz. %	35.14%	0.00%	86.26%	60.70%	87.22%	0.00%	100.00%	-
P/NAPS	1.20	1.36	1.25	1.60	1.71	1.66	1.94	-27.46%
YoY %	-11.76%	8.80%	-21.88%	-6.43%	3.01%	-14.43%	-	-
Horiz. %	61.86%	70.10%	64.43%	82.47%	88.14%	85.57%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	20/05/15	27/02/15	18/11/14	29/08/14	22/05/14	25/02/14	-
Price	5.00	6.01	5.95	6.20	7.38	7.38	7.10	-
P/RPS	2.81	3.44	3.49	3.66	4.36	4.23	3.66	-16.19%
YoY %	-18.31%	-1.43%	-4.64%	-16.06%	3.07%	15.57%	-	-
Horiz. %	76.78%	93.99%	95.36%	100.00%	119.13%	115.57%	100.00%	-
P/EPS	17.31	21.81	15.88	13.20	15.02	14.03	11.84	28.90%
YoY %	-20.63%	37.34%	20.30%	-12.12%	7.06%	18.50%	-	-
Horiz. %	146.20%	184.21%	134.12%	111.49%	126.86%	118.50%	100.00%	-
EY	5.78	4.59	6.30	7.57	6.66	7.13	8.45	-22.42%
YoY %	25.93%	-27.14%	-16.78%	13.66%	-6.59%	-15.62%	-	-
Horiz. %	68.40%	54.32%	74.56%	89.59%	78.82%	84.38%	100.00%	-
DY	1.20	0.00	2.52	2.15	2.71	0.00	3.35	-49.65%
YoY %	0.00%	0.00%	17.21%	-20.66%	0.00%	0.00%	-	-
Horiz. %	35.82%	0.00%	75.22%	64.18%	80.90%	0.00%	100.00%	-
P/NAPS	1.10	1.32	1.34	1.41	1.72	1.71	1.81	-28.31%
YoY %	-16.67%	-1.49%	-4.96%	-18.02%	0.58%	-5.52%	-	-
Horiz. %	60.77%	72.93%	74.03%	77.90%	95.03%	94.48%	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

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