[CIMB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Annualized Quarter Result
Revenue	14,499,489	14,779,094	15,781,280	13,494,825	13,500,713	13,162,318	13,022,212	7.41%
YoY %	-1.89%	-6.35%	16.94%	-0.04%	2.57%	1.08%	-	-
Horiz. %	111.34%	113.49%	121.19%	103.63%	103.67%	101.08%	100.00%	-
PBT	5,988,232	6,209,834	6,873,976	5,638,311	5,695,070	5,621,498	5,326,536	8.11%
YoY %	-3.57%	-9.66%	21.92%	-1.00%	1.31%	5.54%	-	-
Horiz. %	112.42%	116.58%	129.05%	105.85%	106.92%	105.54%	100.00%	-
Tax	-1,252,002	-1,262,964	-1,264,480	-1,241,504	-1,285,488	-1,337,984	-1,234,660	0.93%
YoY %	0.87%	0.12%	-1.85%	3.42%	3.92%	-8.37%	-	-
Horiz. %	101.40%	102.29%	102.42%	100.55%	104.12%	108.37%	100.00%	-
NP	4,736,229	4,946,870	5,609,496	4,396,807	4,409,582	4,283,514	4,091,876	10.23%
YoY %	-4.26%	-11.81%	27.58%	-0.29%	2.94%	4.68%	-	-
Horiz. %	115.75%	120.89%	137.09%	107.45%	107.76%	104.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,669,514	4,880,890	5,544,712	4,344,776	4,350,904	4,240,710	4,042,668	10.07%
YoY %	-4.33%	-11.97%	27.62%	-0.14%	2.60%	4.90%	-	-
Horiz. %	115.51%	120.73%	137.15%	107.47%	107.62%	104.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.91%	20.34%	18.40%	22.02%	22.57%	23.80%	23.18%	-
YoY %	2.80%	10.54%	-16.44%	-2.44%	-5.17%	2.67%	-	-
Horiz. %	90.21%	87.75%	79.38%	95.00%	97.37%	102.67%	100.00%	-
Total Cost	9,763,260	9,832,224	10,171,784	9,098,018	9,091,130	8,878,804	8,930,336	6.11%
YoY %	-0.70%	-3.34%	11.80%	0.08%	2.39%	-0.58%	-	-
Horiz. %	109.33%	110.10%	113.90%	101.88%	101.80%	99.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,667,633	29,794,391	30,027,663	28,419,595	27,354,201	27,052,549	25,935,498	9.36%
YoY %	-0.43%	-0.78%	5.66%	3.89%	1.12%	4.31%	-	-
Horiz. %	114.39%	114.88%	115.78%	109.58%	105.47%	104.31%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	1,287,103	1,919,417	-	1,739,398	495,547	743,201	-	-
YoY %	-32.94%	0.00%	-	251.01%	-33.32%	0.00%	-	-
Horiz. %	173.18%	258.26%	-	234.04%	66.68%	100.00%	-	-
Div Payout %	27.56%	39.33%	-	40.03%	11.39%	17.53%	-	-
YoY %	-29.93%	0.00%	-	251.45%	-35.03%	0.00%	-	-
Horiz. %	157.22%	224.36%	-	228.35%	64.97%	100.00%	-	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	29,667,633	29,794,391	30,027,663	28,419,595	27,354,201	27,052,549	25,935,498	9.36%
YoY %	-0.43%	-0.78%	5.66%	3.89%	1.12%	4.31%	-	-
Horiz. %	114.39%	114.88%	115.78%	109.58%	105.47%	104.31%	100.00%	-
NOSH	7,529,856	7,486,027	7,432,589	7,439,684	7,433,206	7,432,018	7,431,374	0.88%
YoY %	0.59%	0.72%	-0.10%	0.09%	0.02%	0.01%	-	-
Horiz. %	101.33%	100.74%	100.02%	100.11%	100.02%	100.01%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	32.66%	33.47%	35.55%	32.58%	32.66%	32.54%	31.42%	-
YoY %	-2.42%	-5.85%	9.12%	-0.24%	0.37%	3.56%	-	-
Horiz. %	103.95%	106.52%	113.14%	103.69%	103.95%	103.56%	100.00%	-
ROE	15.74%	16.38%	18.47%	15.29%	15.91%	15.68%	15.59%	-
YoY %	-3.91%	-11.32%	20.80%	-3.90%	1.47%	0.58%	-	-
Horiz. %	100.96%	105.07%	118.47%	98.08%	102.05%	100.58%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	192.56	197.42	212.33	181.39	181.63	177.10	175.23	6.48%
YoY %	-2.46%	-7.02%	17.06%	-0.13%	2.56%	1.07%	-	-
Horiz. %	109.89%	112.66%	121.17%	103.52%	103.65%	101.07%	100.00%	-
EPS	62.01	65.20	74.60	58.40	58.53	57.06	54.40	9.11%
YoY %	-4.89%	-12.60%	27.74%	-0.22%	2.58%	4.89%	-	-
Horiz. %	113.99%	119.85%	137.13%	107.35%	107.59%	104.89%	100.00%	-
DPS	17.09	25.64	0.00	23.38	6.67	10.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	250.52%	-33.30%	0.00%	-	-
Horiz. %	170.90%	256.40%	0.00%	233.80%	66.70%	100.00%	-	-
NAPS	3.94	3.98	4.04	3.82	3.68	3.64	3.49	8.41%
YoY %	-1.01%	-1.49%	5.76%	3.80%	1.10%	4.30%	-	-
Horiz. %	112.89%	114.04%	115.76%	109.46%	105.44%	104.30%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,433,663
RPS	135.14	137.75	147.09	125.78	125.83	122.68	121.38	7.41%
YoY %	-1.89%	-6.35%	16.94%	-0.04%	2.57%	1.07%	-	-
Horiz. %	111.34%	113.49%	121.18%	103.62%	103.67%	101.07%	100.00%	-
EPS	43.52	45.49	51.68	40.50	40.55	39.53	37.68	10.07%
YoY %	-4.33%	-11.98%	27.60%	-0.12%	2.58%	4.91%	-	-
Horiz. %	115.50%	120.73%	137.15%	107.48%	107.62%	104.91%	100.00%	-
DPS	12.00	17.89	0.00	16.21	4.62	6.93	0.00	-
YoY %	-32.92%	0.00%	0.00%	250.87%	-33.33%	0.00%	-	-
Horiz. %	173.16%	258.15%	0.00%	233.91%	66.67%	100.00%	-	-
NAPS	2.7652	2.777	2.7988	2.6489	2.5496	2.5215	2.4173	9.36%
YoY %	-0.42%	-0.78%	5.66%	3.89%	1.11%	4.31%	-	-
Horiz. %	114.39%	114.88%	115.78%	109.58%	105.47%	104.31%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	7.52	8.28	7.63	7.63	7.50	7.57	7.69	-
P/RPS	3.91	4.19	3.59	4.21	4.13	4.27	4.39	-7.42%
YoY %	-6.68%	16.71%	-14.73%	1.94%	-3.28%	-2.73%	-	-
Horiz. %	89.07%	95.44%	81.78%	95.90%	94.08%	97.27%	100.00%	-
P/EPS	12.13	12.70	10.23	13.07	12.81	13.27	14.14	-9.70%
YoY %	-4.49%	24.14%	-21.73%	2.03%	-3.47%	-6.15%	-	-
Horiz. %	85.79%	89.82%	72.35%	92.43%	90.59%	93.85%	100.00%	-
EY	8.25	7.87	9.78	7.65	7.80	7.54	7.07	10.82%
YoY %	4.83%	-19.53%	27.84%	-1.92%	3.45%	6.65%	-	-
Horiz. %	116.69%	111.32%	138.33%	108.20%	110.33%	106.65%	100.00%	-
DY	2.27	3.10	0.00	3.06	0.89	1.32	0.00	-
YoY %	-26.77%	0.00%	0.00%	243.82%	-32.58%	0.00%	-	-
Horiz. %	171.97%	234.85%	0.00%	231.82%	67.42%	100.00%	-	-
P/NAPS	1.91	2.08	1.89	2.00	2.04	2.08	2.20	-8.98%
YoY %	-8.17%	10.05%	-5.50%	-1.96%	-1.92%	-5.45%	-	-
Horiz. %	86.82%	94.55%	85.91%	90.91%	92.73%	94.55%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	18/11/13	26/08/13	21/05/13	25/02/13	20/11/12	15/08/12	24/05/12	-
Price	7.42	7.48	8.50	7.07	7.67	7.91	7.19	-
P/RPS	3.85	3.79	4.00	3.90	4.22	4.47	4.10	-4.10%
YoY %	1.58%	-5.25%	2.56%	-7.58%	-5.59%	9.02%	-	-
Horiz. %	93.90%	92.44%	97.56%	95.12%	102.93%	109.02%	100.00%	-
P/EPS	11.97	11.47	11.39	12.11	13.10	13.86	13.22	-6.40%
YoY %	4.36%	0.70%	-5.95%	-7.56%	-5.48%	4.84%	-	-
Horiz. %	90.54%	86.76%	86.16%	91.60%	99.09%	104.84%	100.00%	-
EY	8.36	8.72	8.78	8.26	7.63	7.21	7.57	6.83%
YoY %	-4.13%	-0.68%	6.30%	8.26%	5.83%	-4.76%	-	-
Horiz. %	110.44%	115.19%	115.98%	109.11%	100.79%	95.24%	100.00%	-
DY	2.30	3.43	0.00	3.31	0.87	1.26	0.00	-
YoY %	-32.94%	0.00%	0.00%	280.46%	-30.95%	0.00%	-	-
Horiz. %	182.54%	272.22%	0.00%	262.70%	69.05%	100.00%	-	-
P/NAPS	1.88	1.88	2.10	1.85	2.08	2.17	2.06	-5.90%
YoY %	0.00%	-10.48%	13.51%	-11.06%	-4.15%	5.34%	-	-
Horiz. %	91.26%	91.26%	101.94%	89.81%	100.97%	105.34%	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