[CIMB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	14,671,835	10,874,617	7,389,547	3,945,320	13,494,825	10,125,535	6,581,159	70.40%
YoY %	34.92%	47.16%	87.30%	-70.76%	33.28%	53.86%	-	-
Horiz. %	222.94%	165.24%	112.28%	59.95%	205.05%	153.86%	100.00%	-
PBT	5,849,229	4,491,174	3,104,917	1,718,494	5,638,311	4,271,303	2,810,749	62.78%
YoY %	30.24%	44.65%	80.68%	-69.52%	32.00%	51.96%	-	-
Horiz. %	208.10%	159.79%	110.47%	61.14%	200.60%	151.96%	100.00%	-
Tax	-1,240,407	-939,002	-631,482	-316,120	-1,241,504	-964,116	-668,992	50.75%
YoY %	-32.10%	-48.70%	-99.76%	74.54%	-28.77%	-44.11%	-	-
Horiz. %	185.41%	140.36%	94.39%	47.25%	185.58%	144.11%	100.00%	-
NP	4,608,822	3,552,172	2,473,435	1,402,374	4,396,807	3,307,187	2,141,757	66.44%
YoY %	29.75%	43.61%	76.37%	-68.10%	32.95%	54.41%	-	-
Horiz. %	215.19%	165.85%	115.49%	65.48%	205.29%	154.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,540,403	3,502,136	2,440,445	1,386,178	4,344,776	3,263,178	2,120,355	65.90%
YoY %	29.65%	43.50%	76.06%	-68.10%	33.15%	53.90%	-	-
Horiz. %	214.13%	165.17%	115.10%	65.37%	204.91%	153.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.21%	20.91%	20.34%	18.40%	22.02%	22.57%	23.80%	-
YoY %	1.43%	2.80%	10.54%	-16.44%	-2.44%	-5.17%	-	-
Horiz. %	89.12%	87.86%	85.46%	77.31%	92.52%	94.83%	100.00%	-
Total Cost	10,063,013	7,322,445	4,916,112	2,542,946	9,098,018	6,818,348	4,439,402	72.30%
YoY %	37.43%	48.95%	93.32%	-72.05%	33.43%	53.59%	-	-
Horiz. %	226.67%	164.94%	110.74%	57.28%	204.94%	153.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,678,805	29,667,633	29,794,391	30,027,663	28,419,595	27,354,202	27,052,549	6.35%
YoY %	0.04%	-0.43%	-0.78%	5.66%	3.89%	1.12%	-	-
Horiz. %	109.71%	109.67%	110.14%	111.00%	105.05%	101.12%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	1,803,441	965,327	959,708	-	1,739,398	371,660	371,600	185.82%
YoY %	86.82%	0.59%	0.00%	-	368.01%	0.02%	-	-
Horiz. %	485.32%	259.78%	258.26%	-	468.08%	100.02%	100.00%	-
Div Payout %	39.72%	27.56%	39.33%	-	40.03%	11.39%	17.53%	-
YoY %	44.12%	-29.93%	0.00%	-	251.45%	-35.03%	-	-
Horiz. %	226.58%	157.22%	224.36%	-	228.35%	64.97%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	29,678,805	29,667,633	29,794,391	30,027,663	28,419,595	27,354,202	27,052,549	6.35%
YoY %	0.04%	-0.43%	-0.78%	5.66%	3.89%	1.12%	-	-
Horiz. %	109.71%	109.67%	110.14%	111.00%	105.05%	101.12%	100.00%	-
NOSH	7,571,123	7,529,856	7,486,027	7,432,589	7,439,684	7,433,207	7,432,018	1.24%
YoY %	0.55%	0.59%	0.72%	-0.10%	0.09%	0.02%	-	-
Horiz. %	101.87%	101.32%	100.73%	100.01%	100.10%	100.02%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	31.41%	32.66%	33.47%	35.55%	32.58%	32.66%	32.54%	-
YoY %	-3.83%	-2.42%	-5.85%	9.12%	-0.24%	0.37%	-	-
Horiz. %	96.53%	100.37%	102.86%	109.25%	100.12%	100.37%	100.00%	-
ROE	15.30%	11.80%	8.19%	4.62%	15.29%	11.93%	7.84%	-
YoY %	29.66%	44.08%	77.27%	-69.78%	28.16%	52.17%	-	-
Horiz. %	195.15%	150.51%	104.46%	58.93%	195.03%	152.17%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	193.79	144.42	98.71	53.08	181.39	136.22	88.55	68.32%
YoY %	34.19%	46.31%	85.96%	-70.74%	33.16%	53.83%	-	-
Horiz. %	218.85%	163.09%	111.47%	59.94%	204.84%	153.83%	100.00%	-
EPS	59.97	46.51	32.60	18.65	58.40	43.90	28.53	63.87%
YoY %	28.94%	42.67%	74.80%	-68.07%	33.03%	53.87%	-	-
Horiz. %	210.20%	163.02%	114.27%	65.37%	204.70%	153.87%	100.00%	-
DPS	23.82	12.82	12.82	0.00	23.38	5.00	5.00	182.32%
YoY %	85.80%	0.00%	0.00%	0.00%	367.60%	0.00%	-	-
Horiz. %	476.40%	256.40%	256.40%	0.00%	467.60%	100.00%	100.00%	-
NAPS	3.92	3.94	3.98	4.04	3.82	3.68	3.64	5.05%
YoY %	-0.51%	-1.01%	-1.49%	5.76%	3.80%	1.10%	-	-
Horiz. %	107.69%	108.24%	109.34%	110.99%	104.95%	101.10%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,432,589
RPS	137.38	101.82	69.19	36.94	126.36	94.81	61.62	70.41%
YoY %	34.92%	47.16%	87.30%	-70.77%	33.28%	53.86%	-	-
Horiz. %	222.95%	165.24%	112.28%	59.95%	205.06%	153.86%	100.00%	-
EPS	42.51	32.79	22.85	12.98	40.68	30.55	19.85	65.91%
YoY %	29.64%	43.50%	76.04%	-68.09%	33.16%	53.90%	-	-
Horiz. %	214.16%	165.19%	115.11%	65.39%	204.94%	153.90%	100.00%	-
DPS	16.89	9.04	8.99	0.00	16.29	3.48	3.48	185.83%
YoY %	86.84%	0.56%	0.00%	0.00%	368.10%	0.00%	-	-
Horiz. %	485.34%	259.77%	258.33%	0.00%	468.10%	100.00%	100.00%	-
NAPS	2.779	2.7779	2.7898	2.8116	2.661	2.5613	2.533	6.35%
YoY %	0.04%	-0.43%	-0.78%	5.66%	3.89%	1.12%	-	-
Horiz. %	109.71%	109.67%	110.14%	111.00%	105.05%	101.12%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	7.62	7.52	8.28	7.63	7.63	7.50	7.57	-
P/RPS	3.93	5.21	8.39	14.37	4.21	5.51	8.55	-40.35%
YoY %	-24.57%	-37.90%	-41.61%	241.33%	-23.59%	-35.56%	-	-
Horiz. %	45.96%	60.94%	98.13%	168.07%	49.24%	64.44%	100.00%	-
P/EPS	12.71	16.17	25.40	40.91	13.07	17.08	26.53	-38.69%
YoY %	-21.40%	-36.34%	-37.91%	213.01%	-23.48%	-35.62%	-	-
Horiz. %	47.91%	60.95%	95.74%	154.20%	49.26%	64.38%	100.00%	-
EY	7.87	6.18	3.94	2.44	7.65	5.85	3.77	63.11%
YoY %	27.35%	56.85%	61.48%	-68.10%	30.77%	55.17%	-	-
Horiz. %	208.75%	163.93%	104.51%	64.72%	202.92%	155.17%	100.00%	-
DY	3.13	1.70	1.55	0.00	3.06	0.67	0.66	181.47%
YoY %	84.12%	9.68%	0.00%	0.00%	356.72%	1.52%	-	-
Horiz. %	474.24%	257.58%	234.85%	0.00%	463.64%	101.52%	100.00%	-
P/NAPS	1.94	1.91	2.08	1.89	2.00	2.04	2.08	-4.52%
YoY %	1.57%	-8.17%	10.05%	-5.50%	-1.96%	-1.92%	-	-
Horiz. %	93.27%	91.83%	100.00%	90.87%	96.15%	98.08%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	25/02/14	18/11/13	26/08/13	21/05/13	25/02/13	20/11/12	15/08/12	-
Price	7.10	7.42	7.48	8.50	7.07	7.67	7.91	-
P/RPS	3.66	5.14	7.58	16.01	3.90	5.63	8.93	-44.73%
YoY %	-28.79%	-32.19%	-52.65%	310.51%	-30.73%	-36.95%	-	-
Horiz. %	40.99%	57.56%	84.88%	179.28%	43.67%	63.05%	100.00%	-
P/EPS	11.84	15.95	22.94	45.58	12.11	17.47	27.73	-43.20%
YoY %	-25.77%	-30.47%	-49.67%	276.38%	-30.68%	-37.00%	-	-
Horiz. %	42.70%	57.52%	82.73%	164.37%	43.67%	63.00%	100.00%	-
EY	8.45	6.27	4.36	2.19	8.26	5.72	3.61	76.01%
YoY %	34.77%	43.81%	99.09%	-73.49%	44.41%	58.45%	-	-
Horiz. %	234.07%	173.68%	120.78%	60.66%	228.81%	158.45%	100.00%	-
DY	3.35	1.73	1.71	0.00	3.31	0.65	0.63	203.72%
YoY %	93.64%	1.17%	0.00%	0.00%	409.23%	3.17%	-	-
Horiz. %	531.75%	274.60%	271.43%	0.00%	525.40%	103.17%	100.00%	-
P/NAPS	1.81	1.88	1.88	2.10	1.85	2.08	2.17	-11.36%
YoY %	-3.72%	0.00%	-10.48%	13.51%	-11.06%	-4.15%	-	-
Horiz. %	83.41%	86.64%	86.64%	96.77%	85.25%	95.85%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

334

PTRANS

PERAK TRANSIT BERHAD

332

HLIND

HONG LEONG INDUSTRIES BHD

329

YTLPOWR

YTL POWER INTERNATIONAL BHD

210

MYEG

MY E.G. SERVICES BHD

186

PBBANK

PUBLIC BANK BHD

141

SAPNRG

SAPURA ENERGY BERHAD

139

GENM

GENTING MALAYSIA BERHAD

138

MAYBANK

MALAYAN BANKING BHD

134

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CVZ

0.165

-0.005

40,380,200

HSI-HUF

0.075

-0.01

27,897,800

BPURI

0.075

0.00

25,560,100

ICONIC

0.105

0.00

19,038,900

ICONIC-WA

0.045

0.00

17,256,900

VELESTO

0.265

-0.005

13,400,500

BSLCORP-OR

0.005

0.00

12,469,600

More active Stocks

GESHEN

4.30

+0.41

213,600

NESTLE

127.50

+0.30

100

ALLIANZ

21.28

+0.24

1,900

DLADY

33.10

+0.24

200

CVIEW

1.46

+0.18

28,900

BURSA

7.63

+0.17

528,100

ATECH

2.92

+0.16

732,800

LPI

12.16

+0.16

46,400

RCECAP

2.91

+0.14

902,200

PPB

15.88

+0.14

8,700

More gainer Stocks

MPI

30.00

-0.30

700

HEIM

23.12

-0.14

6,900

PGF

1.79

-0.13

692,700

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

MCEMENT

4.90

-0.10

119,200

UNIMECH

1.61

-0.09

5,000

MASTER

3.68

-0.09

2,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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