[CIMB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	13,965,097	13,890,454	14,152,212	14,671,835	14,499,489	14,779,094	15,781,280	-7.82%
YoY %	0.54%	-1.85%	-3.54%	1.19%	-1.89%	-6.35%	-	-
Horiz. %	88.49%	88.02%	89.68%	92.97%	91.88%	93.65%	100.00%	-
PBT	5,188,646	5,424,444	5,724,276	5,849,229	5,988,232	6,209,834	6,873,976	-17.08%
YoY %	-4.35%	-5.24%	-2.14%	-2.32%	-3.57%	-9.66%	-	-
Horiz. %	75.48%	78.91%	83.27%	85.09%	87.11%	90.34%	100.00%	-
Tax	-1,256,332	-1,331,858	-1,395,388	-1,240,407	-1,252,002	-1,262,964	-1,264,480	-0.42%
YoY %	5.67%	4.55%	-12.49%	0.93%	0.87%	0.12%	-	-
Horiz. %	99.36%	105.33%	110.35%	98.10%	99.01%	99.88%	100.00%	-
NP	3,932,314	4,092,586	4,328,888	4,608,822	4,736,229	4,946,870	5,609,496	-21.06%
YoY %	-3.92%	-5.46%	-6.07%	-2.69%	-4.26%	-11.81%	-	-
Horiz. %	70.10%	72.96%	77.17%	82.16%	84.43%	88.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,875,320	4,032,440	4,265,128	4,540,403	4,669,514	4,880,890	5,544,712	-21.22%
YoY %	-3.90%	-5.46%	-6.06%	-2.76%	-4.33%	-11.97%	-	-
Horiz. %	69.89%	72.73%	76.92%	81.89%	84.22%	88.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	24.55%	24.38%	21.21%	20.91%	20.34%	18.40%	-
YoY %	-1.38%	0.70%	14.95%	1.43%	2.80%	10.54%	-	-
Horiz. %	131.58%	133.42%	132.50%	115.27%	113.64%	110.54%	100.00%	-
Total Cost	10,032,782	9,797,868	9,823,324	10,063,013	9,763,260	9,832,224	10,171,784	-0.91%
YoY %	2.40%	-0.26%	-2.38%	3.07%	-0.70%	-3.34%	-	-
Horiz. %	98.63%	96.32%	96.57%	98.93%	95.98%	96.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	36,310,492	35,136,083	35,029,190	29,678,805	29,667,633	29,794,391	30,027,663	13.48%
YoY %	3.34%	0.31%	18.03%	0.04%	-0.43%	-0.78%	-	-
Horiz. %	120.92%	117.01%	116.66%	98.84%	98.80%	99.22%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	1,100,317	1,641,872	-	1,803,441	1,287,103	1,919,417	-	-
YoY %	-32.98%	0.00%	-	40.12%	-32.94%	0.00%	-	-
Horiz. %	57.33%	85.54%	-	93.96%	67.06%	100.00%	-	-
Div Payout %	28.39%	40.72%	-	39.72%	27.56%	39.33%	-	-
YoY %	-30.28%	0.00%	-	44.12%	-29.93%	0.00%	-	-
Horiz. %	72.18%	103.53%	-	100.99%	70.07%	100.00%	-	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	36,310,492	35,136,083	35,029,190	29,678,805	29,667,633	29,794,391	30,027,663	13.48%
YoY %	3.34%	0.31%	18.03%	0.04%	-0.43%	-0.78%	-	-
Horiz. %	120.92%	117.01%	116.66%	98.84%	98.80%	99.22%	100.00%	-
NOSH	8,252,384	8,209,364	8,108,608	7,571,123	7,529,856	7,486,027	7,432,589	7.21%
YoY %	0.52%	1.24%	7.10%	0.55%	0.59%	0.72%	-	-
Horiz. %	111.03%	110.45%	109.10%	101.86%	101.31%	100.72%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	28.16%	29.46%	30.59%	31.41%	32.66%	33.47%	35.55%	-
YoY %	-4.41%	-3.69%	-2.61%	-3.83%	-2.42%	-5.85%	-	-
Horiz. %	79.21%	82.87%	86.05%	88.35%	91.87%	94.15%	100.00%	-
ROE	10.67%	11.48%	12.18%	15.30%	15.74%	16.38%	18.47%	-
YoY %	-7.06%	-5.75%	-20.39%	-2.80%	-3.91%	-11.32%	-	-
Horiz. %	57.77%	62.15%	65.94%	82.84%	85.22%	88.68%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	169.22	169.20	174.53	193.79	192.56	197.42	212.33	-14.02%
YoY %	0.01%	-3.05%	-9.94%	0.64%	-2.46%	-7.02%	-	-
Horiz. %	79.70%	79.69%	82.20%	91.27%	90.69%	92.98%	100.00%	-
EPS	46.96	49.12	52.60	59.97	62.01	65.20	74.60	-26.52%
YoY %	-4.40%	-6.62%	-12.29%	-3.29%	-4.89%	-12.60%	-	-
Horiz. %	62.95%	65.84%	70.51%	80.39%	83.12%	87.40%	100.00%	-
DPS	13.33	20.00	0.00	23.82	17.09	25.64	0.00	-
YoY %	-33.35%	0.00%	0.00%	39.38%	-33.35%	0.00%	-	-
Horiz. %	51.99%	78.00%	0.00%	92.90%	66.65%	100.00%	-	-
NAPS	4.40	4.28	4.32	3.92	3.94	3.98	4.04	5.85%
YoY %	2.80%	-0.93%	10.20%	-0.51%	-1.01%	-1.49%	-	-
Horiz. %	108.91%	105.94%	106.93%	97.03%	97.52%	98.51%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 7,690,866
RPS	130.81	130.11	132.56	137.43	135.81	138.43	147.82	-7.81%
YoY %	0.54%	-1.85%	-3.54%	1.19%	-1.89%	-6.35%	-	-
Horiz. %	88.49%	88.02%	89.68%	92.97%	91.88%	93.65%	100.00%	-
EPS	36.30	37.77	39.95	42.53	43.74	45.72	51.94	-21.22%
YoY %	-3.89%	-5.46%	-6.07%	-2.77%	-4.33%	-11.98%	-	-
Horiz. %	69.89%	72.72%	76.92%	81.88%	84.21%	88.02%	100.00%	-
DPS	10.31	15.38	0.00	16.89	12.06	17.98	0.00	-
YoY %	-32.96%	0.00%	0.00%	40.05%	-32.93%	0.00%	-	-
Horiz. %	57.34%	85.54%	0.00%	93.94%	67.07%	100.00%	-	-
NAPS	3.4011	3.2911	3.2811	2.7799	2.7789	2.7908	2.8126	13.48%
YoY %	3.34%	0.30%	18.03%	0.04%	-0.43%	-0.78%	-	-
Horiz. %	120.92%	117.01%	116.66%	98.84%	98.80%	99.22%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	7.03	7.32	7.15	7.62	7.52	8.28	7.63	-
P/RPS	4.15	4.33	4.10	3.93	3.91	4.19	3.59	10.13%
YoY %	-4.16%	5.61%	4.33%	0.51%	-6.68%	16.71%	-	-
Horiz. %	115.60%	120.61%	114.21%	109.47%	108.91%	116.71%	100.00%	-
P/EPS	14.97	14.90	13.59	12.71	12.13	12.70	10.23	28.86%
YoY %	0.47%	9.64%	6.92%	4.78%	-4.49%	24.14%	-	-
Horiz. %	146.33%	145.65%	132.84%	124.24%	118.57%	124.14%	100.00%	-
EY	6.68	6.71	7.36	7.87	8.25	7.87	9.78	-22.42%
YoY %	-0.45%	-8.83%	-6.48%	-4.61%	4.83%	-19.53%	-	-
Horiz. %	68.30%	68.61%	75.26%	80.47%	84.36%	80.47%	100.00%	-
DY	1.90	2.73	0.00	3.13	2.27	3.10	0.00	-
YoY %	-30.40%	0.00%	0.00%	37.89%	-26.77%	0.00%	-	-
Horiz. %	61.29%	88.06%	0.00%	100.97%	73.23%	100.00%	-	-
P/NAPS	1.60	1.71	1.66	1.94	1.91	2.08	1.89	-10.50%
YoY %	-6.43%	3.01%	-14.43%	1.57%	-8.17%	10.05%	-	-
Horiz. %	84.66%	90.48%	87.83%	102.65%	101.06%	110.05%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	18/11/14	29/08/14	22/05/14	25/02/14	18/11/13	26/08/13	21/05/13	-
Price	6.20	7.38	7.38	7.10	7.42	7.48	8.50	-
P/RPS	3.66	4.36	4.23	3.66	3.85	3.79	4.00	-5.74%
YoY %	-16.06%	3.07%	15.57%	-4.94%	1.58%	-5.25%	-	-
Horiz. %	91.50%	109.00%	105.75%	91.50%	96.25%	94.75%	100.00%	-
P/EPS	13.20	15.02	14.03	11.84	11.97	11.47	11.39	10.32%
YoY %	-12.12%	7.06%	18.50%	-1.09%	4.36%	0.70%	-	-
Horiz. %	115.89%	131.87%	123.18%	103.95%	105.09%	100.70%	100.00%	-
EY	7.57	6.66	7.13	8.45	8.36	8.72	8.78	-9.40%
YoY %	13.66%	-6.59%	-15.62%	1.08%	-4.13%	-0.68%	-	-
Horiz. %	86.22%	75.85%	81.21%	96.24%	95.22%	99.32%	100.00%	-
DY	2.15	2.71	0.00	3.35	2.30	3.43	0.00	-
YoY %	-20.66%	0.00%	0.00%	45.65%	-32.94%	0.00%	-	-
Horiz. %	62.68%	79.01%	0.00%	97.67%	67.06%	100.00%	-	-
P/NAPS	1.41	1.72	1.71	1.81	1.88	1.88	2.10	-23.30%
YoY %	-18.02%	0.58%	-5.52%	-3.72%	0.00%	-10.48%	-	-
Horiz. %	67.14%	81.90%	81.43%	86.19%	89.52%	89.52%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 22 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 14:30:00

EMA 5

10 Mins

SELL

2024-04-23 12:20:00

EMA 5

10 Mins

BUY

2024-04-23 12:10:00

EMA 5

10 Mins

SELL

2024-04-23 12:00:00

ADX

5 Mins

SELL

2024-04-23 11:40:00

ADX

10 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 >

SAPNRG

SAPURA ENERGY BERHAD

1000

OPENSYS

OPENSYS (M) BHD

673

PTRANS

PERAK TRANSIT BERHAD

559

MPI

MALAYSIAN PACIFIC INDUSTRIES

535

HLIND

HONG LEONG INDUSTRIES BHD

517

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

DNEX

DAGANG NEXCHANGE BERHAD

340

GENTING

GENTING BHD

336

KEYFIELD

KEYFIELD INTERNATIONAL BERHAD

325

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

321

Daily Stocks

INGENIEU

0.135

-0.005

109,033,500

TOPMIX

0.425

+0.115

106,505,500

HSI-CVM

0.19

+0.035

99,070,300

HSI-HSY

0.05

-0.06

97,708,300

SAPNRG

0.045

0.00

90,072,700

HSI-HUE

0.095

-0.025

68,148,500

FITTERS

0.05

0.00

55,122,700

HSI-CVH

0.31

+0.065

51,480,400

BPURI

0.08

+0.005

45,732,100

RAMSSOL-WA

0.185

-0.025

36,648,400

More active Stocks

NESTLE

126.40

+1.70

115,500

ALLIANZ

21.50

+0.40

19,500

DLADY

33.36

+0.26

11,500

AJI

19.18

+0.24

16,800

PIE

5.86

+0.21

3,161,400

SHANG

2.44

+0.18

3,105,200

GREATEC

4.57

+0.14

1,101,900

SYNERGY

1.25

+0.13

2,625,400

HSI-CVL

0.36

+0.13

551,800

CPETECH

1.31

+0.12

3,157,100

More gainer Stocks

MPI

30.00

-0.34

57,900

NVIDIA-C1

3.96

-0.24

4,900

PENTA

4.12

-0.18

2,524,900

HSI-HUN

0.35

-0.145

1,565,000

MSC

2.88

-0.13

1,786,500

BAT

8.25

-0.13

311,400

MISC

7.88

-0.12

932,500

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.80

-0.12

14,500

VITROX

7.61

-0.11

346,900

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