[CIMB] QoQ Cumulative 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
Cumulative Result
Revenue	10,473,823	6,945,227	3,538,053	14,671,835	10,874,617	7,389,547	3,945,320	91.61%
YoY %	50.81%	96.30%	-75.89%	34.92%	47.16%	87.30%	-	-
Horiz. %	265.47%	176.04%	89.68%	371.88%	275.63%	187.30%	100.00%	-
PBT	3,891,485	2,712,222	1,431,069	5,849,229	4,491,174	3,104,917	1,718,494	72.35%
YoY %	43.48%	89.52%	-75.53%	30.24%	44.65%	80.68%	-	-
Horiz. %	226.45%	157.83%	83.27%	340.37%	261.34%	180.68%	100.00%	-
Tax	-942,249	-665,929	-348,847	-1,240,407	-939,002	-631,482	-316,120	106.97%
YoY %	-41.49%	-90.89%	71.88%	-32.10%	-48.70%	-99.76%	-	-
Horiz. %	298.07%	210.66%	110.35%	392.38%	297.04%	199.76%	100.00%	-
NP	2,949,236	2,046,293	1,082,222	4,608,822	3,552,172	2,473,435	1,402,374	64.07%
YoY %	44.13%	89.08%	-76.52%	29.75%	43.61%	76.37%	-	-
Horiz. %	210.30%	145.92%	77.17%	328.64%	253.30%	176.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,906,490	2,016,220	1,066,282	4,540,403	3,502,136	2,440,445	1,386,178	63.74%
YoY %	44.16%	89.09%	-76.52%	29.65%	43.50%	76.06%	-	-
Horiz. %	209.68%	145.45%	76.92%	327.55%	252.65%	176.06%	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	7,524,587	4,898,934	2,455,831	10,063,013	7,322,445	4,916,112	2,542,946	105.97%
YoY %	53.60%	99.48%	-75.60%	37.43%	48.95%	93.32%	-	-
Horiz. %	295.90%	192.65%	96.57%	395.72%	287.95%	193.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	36,310,493	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	825,238	820,936	-	1,803,441	965,327	959,708	-	-
YoY %	0.52%	0.00%	-	86.82%	0.59%	0.00%	-	-
Horiz. %	85.99%	85.54%	-	187.92%	100.59%	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	36,310,493	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	8.00%	5.74%	3.04%	15.30%	11.80%	8.19%	4.62%	-
YoY %	39.37%	88.82%	-80.13%	29.66%	44.08%	77.27%	-	-
Horiz. %	173.16%	124.24%	65.80%	331.17%	255.41%	177.27%	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	126.92	84.60	43.63	193.79	144.42	98.71	53.08	78.71%
YoY %	50.02%	93.90%	-77.49%	34.19%	46.31%	85.96%	-	-
Horiz. %	239.11%	159.38%	82.20%	365.09%	272.08%	185.96%	100.00%	-
EPS	35.22	24.56	13.15	59.97	46.51	32.60	18.65	52.72%
YoY %	43.40%	86.77%	-78.07%	28.94%	42.67%	74.80%	-	-
Horiz. %	188.85%	131.69%	70.51%	321.55%	249.38%	174.80%	100.00%	-
DPS	10.00	10.00	0.00	23.82	12.82	12.82	0.00	-
YoY %	0.00%	0.00%	0.00%	85.80%	0.00%	0.00%	-	-
Horiz. %	78.00%	78.00%	0.00%	185.80%	100.00%	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	98.07	65.03	33.13	137.38	101.82	69.19	36.94	91.61%
YoY %	50.81%	96.29%	-75.88%	34.92%	47.16%	87.30%	-	-
Horiz. %	265.48%	176.04%	89.69%	371.90%	275.64%	187.30%	100.00%	-
EPS	27.21	18.88	9.98	42.51	32.79	22.85	12.98	63.72%
YoY %	44.12%	89.18%	-76.52%	29.64%	43.50%	76.04%	-	-
Horiz. %	209.63%	145.45%	76.89%	327.50%	252.62%	176.04%	100.00%	-
DPS	7.73	7.69	0.00	16.89	9.04	8.99	0.00	-
YoY %	0.52%	0.00%	0.00%	86.84%	0.56%	0.00%	-	-
Horiz. %	85.98%	85.54%	0.00%	187.88%	100.56%	100.00%	-	-
NAPS	3.3999	3.2899	3.2799	2.779	2.7779	2.7898	2.8116	13.49%
YoY %	3.34%	0.30%	18.02%	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	5.54	8.65	16.39	3.93	5.21	8.39	14.37	-46.99%
YoY %	-35.95%	-47.22%	317.05%	-24.57%	-37.90%	-41.61%	-	-
Horiz. %	38.55%	60.19%	114.06%	27.35%	36.26%	58.39%	100.00%	-
P/EPS	19.96	29.80	54.37	12.71	16.17	25.40	40.91	-37.99%
YoY %	-33.02%	-45.19%	327.77%	-21.40%	-36.34%	-37.91%	-	-
Horiz. %	48.79%	72.84%	132.90%	31.07%	39.53%	62.09%	100.00%	-
EY	5.01	3.36	1.84	7.87	6.18	3.94	2.44	61.47%
YoY %	49.11%	82.61%	-76.62%	27.35%	56.85%	61.48%	-	-
Horiz. %	205.33%	137.70%	75.41%	322.54%	253.28%	161.48%	100.00%	-
DY	1.42	1.37	0.00	3.13	1.70	1.55	0.00	-
YoY %	3.65%	0.00%	0.00%	84.12%	9.68%	0.00%	-	-
Horiz. %	91.61%	88.39%	0.00%	201.94%	109.68%	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	4.89	8.72	16.91	3.66	5.14	7.58	16.01	-54.61%
YoY %	-43.92%	-48.43%	362.02%	-28.79%	-32.19%	-52.65%	-	-
Horiz. %	30.54%	54.47%	105.62%	22.86%	32.10%	47.35%	100.00%	-
P/EPS	17.60	30.05	56.12	11.84	15.95	22.94	45.58	-46.94%
YoY %	-41.43%	-46.45%	373.99%	-25.77%	-30.47%	-49.67%	-	-
Horiz. %	38.61%	65.93%	123.12%	25.98%	34.99%	50.33%	100.00%	-
EY	5.68	3.33	1.78	8.45	6.27	4.36	2.19	88.66%
YoY %	70.57%	87.08%	-78.93%	34.77%	43.81%	99.09%	-	-
Horiz. %	259.36%	152.05%	81.28%	385.84%	286.30%	199.09%	100.00%	-
DY	1.61	1.36	0.00	3.35	1.73	1.71	0.00	-
YoY %	18.38%	0.00%	0.00%	93.64%	1.17%	0.00%	-	-
Horiz. %	94.15%	79.53%	0.00%	195.91%	101.17%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:30:00

EMA 5

10 Mins

SELL

2024-04-25 16:15:00

ADX

5 Mins

BUY

2024-04-25 16:00:00

EMA 5

10 Mins

BUY

2024-04-25 15:55:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-25 15:50:00

EMA 5

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

388

PTRANS

PERAK TRANSIT BERHAD

375

HLIND

HONG LEONG INDUSTRIES BHD

367

SAPNRG

SAPURA ENERGY BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

287

DNEX

DAGANG NEXCHANGE BERHAD

271

MYEG

MY E.G. SERVICES BHD

240

GENTING

GENTING BHD

224

MAYBANK

MALAYAN BANKING BHD

194

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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