[CIMB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	3,255,553	12,122,029	8,741,066	5,709,574	2,750,383	11,878,203	8,692,520	-48.01%
YoY %	-73.14%	38.68%	53.09%	107.59%	-76.85%	36.65%	-	-
Horiz. %	37.45%	139.45%	100.56%	65.68%	31.64%	136.65%	100.00%	-
PBT	1,331,634	5,179,729	3,798,172	2,510,500	1,232,571	4,626,717	3,498,695	-47.44%
YoY %	-74.29%	36.37%	51.29%	103.68%	-73.36%	32.24%	-	-
Horiz. %	38.06%	148.05%	108.56%	71.76%	35.23%	132.24%	100.00%	-
Tax	-308,665	-1,105,403	-869,012	-596,218	-299,317	-956,830	-689,765	-41.46%
YoY %	72.08%	-27.20%	-45.75%	-99.19%	68.72%	-38.72%	-	-
Horiz. %	44.75%	160.26%	125.99%	86.44%	43.39%	138.72%	100.00%	-
NP	1,022,969	4,074,326	2,929,160	1,914,282	933,254	3,669,887	2,808,930	-48.97%
YoY %	-74.89%	39.10%	53.02%	105.12%	-74.57%	30.65%	-	-
Horiz. %	36.42%	145.05%	104.28%	68.15%	33.22%	130.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,010,667	4,030,798	2,898,284	1,886,526	916,511	3,500,803	2,643,213	-47.28%
YoY %	-74.93%	39.08%	53.63%	105.84%	-73.82%	32.44%	-	-
Horiz. %	38.24%	152.50%	109.65%	71.37%	34.67%	132.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.18%	21.34%	22.88%	23.75%	24.28%	20.68%	19.71%	-
YoY %	8.62%	-6.73%	-3.66%	-2.18%	17.41%	4.92%	-	-
Horiz. %	117.61%	108.27%	116.08%	120.50%	123.19%	104.92%	100.00%	-
Total Cost	2,232,584	8,047,703	5,811,906	3,795,292	1,817,129	8,208,316	5,883,590	-47.55%
YoY %	-72.26%	38.47%	53.13%	108.86%	-77.86%	39.51%	-	-
Horiz. %	37.95%	136.78%	98.78%	64.51%	30.88%	139.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,935,498	26,089,067	25,050,567	24,603,629	23,563,178	22,490,238	22,245,919	10.76%
YoY %	-0.59%	4.15%	1.82%	4.42%	4.77%	1.10%	-	-
Horiz. %	116.59%	117.28%	112.61%	110.60%	105.92%	101.10%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	-	1,635,212	892,008	891,974	-	1,873,946	1,285,003	-
YoY %	-	83.32%	0.00%	0.00%	-	45.83%	-	-
Horiz. %	-	127.25%	69.42%	69.41%	-	145.83%	100.00%	-
Div Payout %	-	40.57%	30.78%	47.28%	-	53.53%	48.62%	-
YoY %	-	31.81%	-34.90%	0.00%	-	10.10%	-	-
Horiz. %	-	83.44%	63.31%	97.24%	-	110.10%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	25,935,498	26,089,067	25,050,567	24,603,629	23,563,178	22,490,238	22,245,919	10.76%
YoY %	-0.59%	4.15%	1.82%	4.42%	4.77%	1.10%	-	-
Horiz. %	116.59%	117.28%	112.61%	110.60%	105.92%	101.10%	100.00%	-
NOSH	7,431,374	7,432,782	7,433,403	7,433,120	7,433,179	7,185,379	7,107,322	3.01%
YoY %	-0.02%	-0.01%	0.00%	-0.00%	3.45%	1.10%	-	-
Horiz. %	104.56%	104.58%	104.59%	104.58%	104.58%	101.10%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	31.42%	33.61%	33.51%	33.53%	33.93%	30.90%	32.31%	-
YoY %	-6.52%	0.30%	-0.06%	-1.18%	9.81%	-4.36%	-	-
Horiz. %	97.25%	104.02%	103.71%	103.78%	105.01%	95.64%	100.00%	-
ROE	3.90%	15.45%	11.57%	7.67%	3.89%	15.57%	11.88%	-
YoY %	-74.76%	33.54%	50.85%	97.17%	-75.02%	31.06%	-	-
Horiz. %	32.83%	130.05%	97.39%	64.56%	32.74%	131.06%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	43.81	163.09	117.59	76.81	37.00	165.31	122.30	-49.52%
YoY %	-73.14%	38.69%	53.09%	107.59%	-77.62%	35.17%	-	-
Horiz. %	35.82%	133.35%	96.15%	62.80%	30.25%	135.17%	100.00%	-
EPS	13.60	54.23	38.99	25.38	12.33	48.72	37.19	-48.83%
YoY %	-74.92%	39.09%	53.62%	105.84%	-74.69%	31.00%	-	-
Horiz. %	36.57%	145.82%	104.84%	68.24%	33.15%	131.00%	100.00%	-
DPS	0.00	22.00	12.00	12.00	0.00	26.08	18.08	-
YoY %	0.00%	83.33%	0.00%	0.00%	0.00%	44.25%	-	-
Horiz. %	0.00%	121.68%	66.37%	66.37%	0.00%	144.25%	100.00%	-
NAPS	3.49	3.51	3.37	3.31	3.17	3.13	3.13	7.52%
YoY %	-0.57%	4.15%	1.81%	4.42%	1.28%	0.00%	-	-
Horiz. %	111.50%	112.14%	107.67%	105.75%	101.28%	100.00%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,433,065
RPS	30.48	113.49	81.84	53.46	25.75	111.21	81.38	-48.00%
YoY %	-73.14%	38.67%	53.09%	107.61%	-76.85%	36.66%	-	-
Horiz. %	37.45%	139.46%	100.57%	65.69%	31.64%	136.66%	100.00%	-
EPS	9.46	37.74	27.14	17.66	8.58	32.78	24.75	-47.30%
YoY %	-74.93%	39.06%	53.68%	105.83%	-73.83%	32.44%	-	-
Horiz. %	38.22%	152.48%	109.66%	71.35%	34.67%	132.44%	100.00%	-
DPS	0.00	15.31	8.35	8.35	0.00	17.54	12.03	-
YoY %	0.00%	83.35%	0.00%	0.00%	0.00%	45.80%	-	-
Horiz. %	0.00%	127.27%	69.41%	69.41%	0.00%	145.80%	100.00%	-
NAPS	2.4282	2.4426	2.3454	2.3035	2.2061	2.1057	2.0828	10.76%
YoY %	-0.59%	4.14%	1.82%	4.42%	4.77%	1.10%	-	-
Horiz. %	116.58%	117.27%	112.61%	110.60%	105.92%	101.10%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	7.69	7.44	6.97	8.93	8.20	8.50	8.17	-
P/RPS	17.55	4.56	5.93	11.63	22.16	5.14	6.68	90.28%
YoY %	284.87%	-23.10%	-49.01%	-47.52%	331.13%	-23.05%	-	-
Horiz. %	262.72%	68.26%	88.77%	174.10%	331.74%	76.95%	100.00%	-
P/EPS	56.54	13.72	17.88	35.19	66.50	17.45	21.97	87.68%
YoY %	312.10%	-23.27%	-49.19%	-47.08%	281.09%	-20.57%	-	-
Horiz. %	257.35%	62.45%	81.38%	160.17%	302.69%	79.43%	100.00%	-
EY	1.77	7.29	5.59	2.84	1.50	5.73	4.55	-46.67%
YoY %	-75.72%	30.41%	96.83%	89.33%	-73.82%	25.93%	-	-
Horiz. %	38.90%	160.22%	122.86%	62.42%	32.97%	125.93%	100.00%	-
DY	0.00	2.96	1.72	1.34	0.00	3.07	2.21	-
YoY %	0.00%	72.09%	28.36%	0.00%	0.00%	38.91%	-	-
Horiz. %	0.00%	133.94%	77.83%	60.63%	0.00%	138.91%	100.00%	-
P/NAPS	2.20	2.12	2.07	2.70	2.59	2.72	2.61	-10.75%
YoY %	3.77%	2.42%	-23.33%	4.25%	-4.78%	4.21%	-	-
Horiz. %	84.29%	81.23%	79.31%	103.45%	99.23%	104.21%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	27/02/12	15/11/11	23/08/11	25/05/11	25/02/11	22/11/10	-
Price	7.19	7.14	7.10	7.79	8.27	8.07	8.41	-
P/RPS	16.41	4.38	6.04	10.14	22.35	4.88	6.88	78.42%
YoY %	274.66%	-27.48%	-40.43%	-54.63%	357.99%	-29.07%	-	-
Horiz. %	238.52%	63.66%	87.79%	147.38%	324.85%	70.93%	100.00%	-
P/EPS	52.87	13.17	18.21	30.69	67.07	16.56	22.61	76.08%
YoY %	301.44%	-27.68%	-40.66%	-54.24%	305.01%	-26.76%	-	-
Horiz. %	233.83%	58.25%	80.54%	135.74%	296.64%	73.24%	100.00%	-
EY	1.89	7.60	5.49	3.26	1.49	6.04	4.42	-43.21%
YoY %	-75.13%	38.43%	68.40%	118.79%	-75.33%	36.65%	-	-
Horiz. %	42.76%	171.95%	124.21%	73.76%	33.71%	136.65%	100.00%	-
DY	0.00	3.08	1.69	1.54	0.00	3.23	2.15	-
YoY %	0.00%	82.25%	9.74%	0.00%	0.00%	50.23%	-	-
Horiz. %	0.00%	143.26%	78.60%	71.63%	0.00%	150.23%	100.00%	-
P/NAPS	2.06	2.03	2.11	2.35	2.61	2.58	2.69	-16.28%
YoY %	1.48%	-3.79%	-10.21%	-9.96%	1.16%	-4.09%	-	-
Horiz. %	76.58%	75.46%	78.44%	87.36%	97.03%	95.91%	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 - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:55:00

EMA 5

5 Mins

BUY

2024-05-20 16:50:00

ADX

5 Mins

BUY

2024-05-20 16:40:00

EMA 5

10 Mins

SELL

2024-05-20 16:40:00

ADX

10 Mins

SELL

2024-05-20 16:40:00

EMA 5

5 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

HLIND

HONG LEONG INDUSTRIES BHD

323

PTRANS

PERAK TRANSIT BERHAD

319

MBSB

MALAYSIA BUILDING SOCIETY BHD

292

TOPGLOV

TOP GLOVE CORPORATION BHD

268

YTLPOWR

YTL POWER INTERNATIONAL BHD

249

GENTING

GENTING BHD

223

PBBANK

PUBLIC BANK BHD

215

DNEX

DAGANG NEXCHANGE BERHAD

209

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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