[CIMB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	16,065,255	11,752,131	7,628,389	3,725,318	15,395,790	11,354,227	7,513,754	65.58%
YoY %	36.70%	54.06%	104.77%	-75.80%	35.60%	51.11%	-	-
Horiz. %	213.81%	156.41%	101.53%	49.58%	204.90%	151.11%	100.00%	-
PBT	4,884,144	3,672,490	2,311,740	1,123,129	3,913,993	2,781,832	1,707,324	100.87%
YoY %	32.99%	58.86%	105.83%	-71.30%	40.70%	62.94%	-	-
Horiz. %	286.07%	215.10%	135.40%	65.78%	229.25%	162.94%	100.00%	-
Tax	-1,251,187	-917,954	-606,033	-293,327	-1,018,048	-721,492	-465,186	92.82%
YoY %	-36.30%	-51.47%	-106.61%	71.19%	-41.10%	-55.10%	-	-
Horiz. %	268.96%	197.33%	130.28%	63.06%	218.85%	155.10%	100.00%	-
NP	3,632,957	2,754,536	1,705,707	829,802	2,895,945	2,060,340	1,242,138	103.85%
YoY %	31.89%	61.49%	105.56%	-71.35%	40.56%	65.87%	-	-
Horiz. %	292.48%	221.76%	137.32%	66.80%	233.14%	165.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,564,190	2,709,805	1,686,630	813,804	2,849,509	2,023,770	1,219,878	103.71%
YoY %	31.53%	60.66%	107.25%	-71.44%	40.80%	65.90%	-	-
Horiz. %	292.18%	222.14%	138.26%	66.71%	233.59%	165.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.62%	25.00%	26.22%	26.12%	26.01%	25.94%	27.25%	-
YoY %	2.48%	-4.65%	0.38%	0.42%	0.27%	-4.81%	-	-
Horiz. %	94.02%	91.74%	96.22%	95.85%	95.45%	95.19%	100.00%	-
Total Cost	12,432,298	8,997,595	5,922,682	2,895,516	12,499,845	9,293,887	6,271,616	57.47%
YoY %	38.17%	51.92%	104.55%	-76.84%	34.50%	48.19%	-	-
Horiz. %	198.23%	143.47%	94.44%	46.17%	199.31%	148.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,091,606	43,398,370	41,741,725	40,961,466	40,767,812	39,595,498	38,522,463	11.01%
YoY %	3.90%	3.97%	1.90%	0.48%	2.96%	2.79%	-	-
Horiz. %	117.05%	112.66%	108.36%	106.33%	105.83%	102.79%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	1,765,183	691,497	688,069	-	1,186,589	253,817	253,437	262.57%
YoY %	155.27%	0.50%	0.00%	-	367.50%	0.15%	-	-
Horiz. %	696.50%	272.85%	271.50%	-	468.20%	100.15%	100.00%	-
Div Payout %	49.53%	25.52%	40.80%	-	41.64%	12.54%	20.78%	-
YoY %	94.08%	-37.45%	0.00%	-	232.06%	-39.65%	-	-
Horiz. %	238.35%	122.81%	196.34%	-	200.38%	60.35%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	45,091,606	43,398,370	41,741,725	40,961,466	40,767,812	39,595,498	38,522,463	11.01%
YoY %	3.90%	3.97%	1.90%	0.48%	2.96%	2.79%	-	-
Horiz. %	117.05%	112.66%	108.36%	106.33%	105.83%	102.79%	100.00%	-
NOSH	8,868,384	8,643,716	8,600,866	8,530,440	8,475,636	8,460,576	8,447,908	3.27%
YoY %	2.60%	0.50%	0.83%	0.65%	0.18%	0.15%	-	-
Horiz. %	104.98%	102.32%	101.81%	100.98%	100.33%	100.15%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	22.61%	23.44%	22.36%	22.27%	18.81%	18.15%	16.53%	-
YoY %	-3.54%	4.83%	0.40%	18.39%	3.64%	9.80%	-	-
Horiz. %	136.78%	141.80%	135.27%	134.72%	113.79%	109.80%	100.00%	-
ROE	7.90%	6.24%	4.04%	1.99%	6.99%	5.11%	3.17%	-
YoY %	26.60%	54.46%	103.02%	-71.53%	36.79%	61.20%	-	-
Horiz. %	249.21%	196.85%	127.44%	62.78%	220.50%	161.20%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	182.02	135.96	88.69	43.67	181.65	134.20	88.94	60.84%
YoY %	33.88%	53.30%	103.09%	-75.96%	35.36%	50.89%	-	-
Horiz. %	204.65%	152.87%	99.72%	49.10%	204.24%	150.89%	100.00%	-
EPS	41.00	31.35	19.61	9.54	33.62	23.92	14.44	99.88%
YoY %	30.78%	59.87%	105.56%	-71.62%	40.55%	65.65%	-	-
Horiz. %	283.93%	217.11%	135.80%	66.07%	232.83%	165.65%	100.00%	-
DPS	20.00	8.00	8.00	0.00	14.00	3.00	3.00	252.18%
YoY %	150.00%	0.00%	0.00%	0.00%	366.67%	0.00%	-	-
Horiz. %	666.67%	266.67%	266.67%	0.00%	466.67%	100.00%	100.00%	-
NAPS	5.109	5.0208	4.8532	4.8018	4.81	4.68	4.56	7.83%
YoY %	1.76%	3.45%	1.07%	-0.17%	2.78%	2.63%	-	-
Horiz. %	112.04%	110.11%	106.43%	105.30%	105.48%	102.63%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 8,530,440
RPS	150.43	110.04	71.43	34.88	144.16	106.31	70.35	65.59%
YoY %	36.70%	54.05%	104.79%	-75.80%	35.60%	51.12%	-	-
Horiz. %	213.83%	156.42%	101.54%	49.58%	204.92%	151.12%	100.00%	-
EPS	33.37	25.37	15.79	7.62	26.68	18.95	11.42	103.72%
YoY %	31.53%	60.67%	107.22%	-71.44%	40.79%	65.94%	-	-
Horiz. %	292.21%	222.15%	138.27%	66.73%	233.63%	165.94%	100.00%	-
DPS	16.53	6.47	6.44	0.00	11.11	2.38	2.37	262.90%
YoY %	155.49%	0.47%	0.00%	0.00%	366.81%	0.42%	-	-
Horiz. %	697.47%	273.00%	271.73%	0.00%	468.78%	100.42%	100.00%	-
NAPS	4.2221	4.0636	3.9085	3.8354	3.8173	3.7075	3.607	11.01%
YoY %	3.90%	3.97%	1.91%	0.47%	2.96%	2.79%	-	-
Horiz. %	117.05%	112.66%	108.36%	106.33%	105.83%	102.79%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	4.51	4.71	4.37	4.85	4.54	4.46	5.47	-
P/RPS	2.48	3.46	4.93	11.11	2.50	3.32	6.15	-45.26%
YoY %	-28.32%	-29.82%	-55.63%	344.40%	-24.70%	-46.02%	-	-
Horiz. %	40.33%	56.26%	80.16%	180.65%	40.65%	53.98%	100.00%	-
P/EPS	11.17	15.02	22.28	50.84	13.50	18.65	37.88	-55.53%
YoY %	-25.63%	-32.59%	-56.18%	276.59%	-27.61%	-50.77%	-	-
Horiz. %	29.49%	39.65%	58.82%	134.21%	35.64%	49.23%	100.00%	-
EY	8.95	6.66	4.49	1.97	7.41	5.36	2.64	124.83%
YoY %	34.38%	48.33%	127.92%	-73.41%	38.25%	103.03%	-	-
Horiz. %	339.02%	252.27%	170.08%	74.62%	280.68%	203.03%	100.00%	-
DY	4.43	1.70	1.83	0.00	3.08	0.67	0.55	299.28%
YoY %	160.59%	-7.10%	0.00%	0.00%	359.70%	21.82%	-	-
Horiz. %	805.45%	309.09%	332.73%	0.00%	560.00%	121.82%	100.00%	-
P/NAPS	0.88	0.94	0.90	1.01	0.94	0.95	1.20	-18.60%
YoY %	-6.38%	4.44%	-10.89%	7.45%	-1.05%	-20.83%	-	-
Horiz. %	73.33%	78.33%	75.00%	84.17%	78.33%	79.17%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	28/02/17	16/11/16	29/08/16	26/05/16	25/02/16	25/11/15	28/08/15	-
Price	4.97	4.79	4.80	4.37	4.25	4.60	5.00	-
P/RPS	2.73	3.52	5.41	10.01	2.34	3.43	5.62	-38.06%
YoY %	-22.44%	-34.94%	-45.95%	327.78%	-31.78%	-38.97%	-	-
Horiz. %	48.58%	62.63%	96.26%	178.11%	41.64%	61.03%	100.00%	-
P/EPS	12.31	15.28	24.48	45.81	12.64	19.23	34.63	-49.66%
YoY %	-19.44%	-37.58%	-46.56%	262.42%	-34.27%	-44.47%	-	-
Horiz. %	35.55%	44.12%	70.69%	132.28%	36.50%	55.53%	100.00%	-
EY	8.13	6.54	4.09	2.18	7.91	5.20	2.89	98.65%
YoY %	24.31%	59.90%	87.61%	-72.44%	52.12%	79.93%	-	-
Horiz. %	281.31%	226.30%	141.52%	75.43%	273.70%	179.93%	100.00%	-
DY	4.02	1.67	1.67	0.00	3.29	0.65	0.60	253.35%
YoY %	140.72%	0.00%	0.00%	0.00%	406.15%	8.33%	-	-
Horiz. %	670.00%	278.33%	278.33%	0.00%	548.33%	108.33%	100.00%	-
P/NAPS	0.97	0.95	0.99	0.91	0.88	0.98	1.10	-8.00%
YoY %	2.11%	-4.04%	8.79%	3.41%	-10.20%	-10.91%	-	-
Horiz. %	88.18%	86.36%	90.00%	82.73%	80.00%	89.09%	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

2024-05-02 15:15:00

ADX

5 Mins

SELL

2024-05-02 11:30:00

EMA 5

30 Mins

BUY

2024-05-02 11:20:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-02 10:20:00

EMA 5

10 Mins

BUY

2024-05-02 10:15:00

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

346

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

HLIND

HONG LEONG INDUSTRIES BHD

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

275

MYEG

MY E.G. SERVICES BHD

246

CAPITALA

CAPITAL A BERHAD

205

PBBANK

PUBLIC BANK BHD

188

MAYBANK

MALAYAN BANKING BHD

168

YTL

YTL CORPORATION BHD

165

Daily Stocks

HSI-CVZ

0.22

+0.05

240,863,300

HSI-HUF

0.05

-0.035

227,203,900

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

80,180,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.135

-0.045

74,179,200

ICONIC-WA

0.04

-0.005

68,068,900

E&O-LR

0.055

+0.01

56,261,700

BPURI

0.07

-0.005

56,193,300

HSI-HUQ

0.06

-0.035

52,609,500

More active Stocks

DLADY

33.80

+0.94

24,900

NESTLE

127.90

+0.70

99,900

GESHEN

4.25

+0.36

555,000

HSI-CXJ

0.50

+0.31

10,000

LPI

12.30

+0.30

234,000

ALLIANZ

21.30

+0.26

55,800

AJI

19.68

+0.26

36,200

ATECH

3.01

+0.25

3,985,800

CVIEW

1.50

+0.22

244,900

ARKA

1.70

+0.22

62,700

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

CRESNDO

3.49

-0.11

586,900

BAUTO-C39

0.04

-0.11

213,000

UWC

2.98

-0.10

2,011,900

HSI-HS5

0.33

-0.10

600,000

MASTER

3.67

-0.10

13,800

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