[CIMB] QoQ TTM Result on 30-Jun-2014 [#2]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
TTM Result
Revenue	14,288,198	14,145,924	14,271,041	14,227,515	14,264,568	14,671,835	14,243,907	0.20%
YoY %	1.01%	-0.88%	0.31%	-0.26%	-2.78%	3.00%	-	-
Horiz. %	100.31%	99.31%	100.19%	99.88%	100.15%	103.00%	100.00%	-
PBT	3,668,934	4,276,423	5,249,540	5,456,534	5,561,804	5,849,229	5,858,182	-26.81%
YoY %	-14.21%	-18.54%	-3.79%	-1.89%	-4.91%	-0.15%	-	-
Horiz. %	62.63%	73.00%	89.61%	93.14%	94.94%	99.85%	100.00%	-
Tax	-986,264	-1,101,866	-1,243,654	-1,274,854	-1,273,134	-1,240,407	-1,216,390	-13.05%
YoY %	10.49%	11.40%	2.45%	-0.14%	-2.64%	-1.97%	-	-
Horiz. %	81.08%	90.58%	102.24%	104.81%	104.66%	101.97%	100.00%	-
NP	2,682,670	3,174,557	4,005,886	4,181,680	4,288,670	4,608,822	4,641,792	-30.63%
YoY %	-15.49%	-20.75%	-4.20%	-2.49%	-6.95%	-0.71%	-	-
Horiz. %	57.79%	68.39%	86.30%	90.09%	92.39%	99.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,620,650	3,106,808	3,944,757	4,116,178	4,220,507	4,540,403	4,583,734	-31.13%
YoY %	-15.65%	-21.24%	-4.16%	-2.47%	-7.05%	-0.95%	-	-
Horiz. %	57.17%	67.78%	86.06%	89.80%	92.08%	99.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.88%	25.77%	23.69%	23.36%	22.89%	21.21%	20.76%	-
YoY %	4.31%	8.78%	1.41%	2.05%	7.92%	2.17%	-	-
Horiz. %	129.48%	124.13%	114.11%	112.52%	110.26%	102.17%	100.00%	-
Total Cost	11,605,528	10,971,367	10,265,155	10,045,835	9,975,898	10,063,013	9,602,115	13.47%
YoY %	5.78%	6.88%	2.18%	0.70%	-0.87%	4.80%	-	-
Horiz. %	120.86%	114.26%	106.91%	104.62%	103.89%	104.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	38,394,273	37,370,247	36,540,932	35,789,920	35,029,190	30,148,197	30,007,623	17.87%
YoY %	2.74%	2.27%	2.10%	2.17%	16.19%	0.47%	-	-
Horiz. %	127.95%	124.54%	121.77%	119.27%	116.73%	100.47%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	1,257,049	1,257,049	1,682,208	1,682,208	1,812,783	1,812,783	2,333,095	-33.81%
YoY %	0.00%	-25.27%	0.00%	-7.20%	0.00%	-22.30%	-	-
Horiz. %	53.88%	53.88%	72.10%	72.10%	77.70%	77.70%	100.00%	-
Div Payout %	47.97%	40.46%	42.64%	40.87%	42.95%	39.93%	50.90%	-
YoY %	18.56%	-5.11%	4.33%	-4.84%	7.56%	-21.55%	-	-
Horiz. %	94.24%	79.49%	83.77%	80.29%	84.38%	78.45%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	38,394,273	37,370,247	36,540,932	35,789,920	35,029,190	30,148,197	30,007,623	17.87%
YoY %	2.74%	2.27%	2.10%	2.17%	16.19%	0.47%	-	-
Horiz. %	127.95%	124.54%	121.77%	119.27%	116.73%	100.47%	100.00%	-
NOSH	8,419,796	8,416,722	8,304,757	8,362,130	8,108,608	7,690,866	7,616,148	6.92%
YoY %	0.04%	1.35%	-0.69%	3.13%	5.43%	0.98%	-	-
Horiz. %	110.55%	110.51%	109.04%	109.79%	106.47%	100.98%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	18.78%	22.44%	28.07%	29.39%	30.07%	31.41%	32.59%	-
YoY %	-16.31%	-20.06%	-4.49%	-2.26%	-4.27%	-3.62%	-	-
Horiz. %	57.63%	68.86%	86.13%	90.18%	92.27%	96.38%	100.00%	-
ROE	6.83%	8.31%	10.80%	11.50%	12.05%	15.06%	15.28%	-
YoY %	-17.81%	-23.06%	-6.09%	-4.56%	-19.99%	-1.44%	-	-
Horiz. %	44.70%	54.38%	70.68%	75.26%	78.86%	98.56%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	169.70	168.07	171.84	170.14	175.92	190.77	187.02	-6.27%
YoY %	0.97%	-2.19%	1.00%	-3.29%	-7.78%	2.01%	-	-
Horiz. %	90.74%	89.87%	91.88%	90.97%	94.06%	102.01%	100.00%	-
EPS	31.12	36.91	47.50	49.22	52.05	59.04	60.18	-35.60%
YoY %	-15.69%	-22.29%	-3.49%	-5.44%	-11.84%	-1.89%	-	-
Horiz. %	51.71%	61.33%	78.93%	81.79%	86.49%	98.11%	100.00%	-
DPS	15.00	14.94	20.26	20.12	22.36	23.57	30.63	-37.89%
YoY %	0.40%	-26.26%	0.70%	-10.02%	-5.13%	-23.05%	-	-
Horiz. %	48.97%	48.78%	66.14%	65.69%	73.00%	76.95%	100.00%	-
NAPS	4.56	4.44	4.40	4.28	4.32	3.92	3.94	10.24%
YoY %	2.70%	0.91%	2.80%	-0.93%	10.20%	-0.51%	-	-
Horiz. %	115.74%	112.69%	111.68%	108.63%	109.64%	99.49%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,362,130
RPS	133.79	132.45	133.63	133.22	133.57	137.38	133.37	0.21%
YoY %	1.01%	-0.88%	0.31%	-0.26%	-2.77%	3.01%	-	-
Horiz. %	100.31%	99.31%	100.19%	99.89%	100.15%	103.01%	100.00%	-
EPS	24.54	29.09	36.94	38.54	39.52	42.51	42.92	-31.13%
YoY %	-15.64%	-21.25%	-4.15%	-2.48%	-7.03%	-0.96%	-	-
Horiz. %	57.18%	67.78%	86.07%	89.79%	92.08%	99.04%	100.00%	-
DPS	11.77	11.77	15.75	15.75	16.97	16.97	21.85	-33.82%
YoY %	0.00%	-25.27%	0.00%	-7.19%	0.00%	-22.33%	-	-
Horiz. %	53.87%	53.87%	72.08%	72.08%	77.67%	77.67%	100.00%	-
NAPS	3.595	3.4991	3.4215	3.3512	3.2799	2.8229	2.8097	17.87%
YoY %	2.74%	2.27%	2.10%	2.17%	16.19%	0.47%	-	-
Horiz. %	127.95%	124.54%	121.77%	119.27%	116.73%	100.47%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	6.22	5.56	7.03	7.32	7.15	7.62	7.52	-
P/RPS	3.67	3.31	4.09	4.30	4.06	3.99	4.02	-5.89%
YoY %	10.88%	-19.07%	-4.88%	5.91%	1.75%	-0.75%	-	-
Horiz. %	91.29%	82.34%	101.74%	106.97%	101.00%	99.25%	100.00%	-
P/EPS	19.98	15.06	14.80	14.87	13.74	12.91	12.49	36.81%
YoY %	32.67%	1.76%	-0.47%	8.22%	6.43%	3.36%	-	-
Horiz. %	159.97%	120.58%	118.49%	119.06%	110.01%	103.36%	100.00%	-
EY	5.00	6.64	6.76	6.72	7.28	7.75	8.00	-26.92%
YoY %	-24.70%	-1.78%	0.60%	-7.69%	-6.06%	-3.12%	-	-
Horiz. %	62.50%	83.00%	84.50%	84.00%	91.00%	96.88%	100.00%	-
DY	2.41	2.69	2.88	2.75	3.13	3.09	4.07	-29.50%
YoY %	-10.41%	-6.60%	4.73%	-12.14%	1.29%	-24.08%	-	-
Horiz. %	59.21%	66.09%	70.76%	67.57%	76.90%	75.92%	100.00%	-
P/NAPS	1.36	1.25	1.60	1.71	1.66	1.94	1.91	-20.27%
YoY %	8.80%	-21.88%	-6.43%	3.01%	-14.43%	1.57%	-	-
Horiz. %	71.20%	65.45%	83.77%	89.53%	86.91%	101.57%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	20/05/15	27/02/15	18/11/14	29/08/14	22/05/14	25/02/14	18/11/13	-
Price	6.01	5.95	6.20	7.38	7.38	7.10	7.42	-
P/RPS	3.54	3.54	3.61	4.34	4.20	3.72	3.97	-7.36%
YoY %	0.00%	-1.94%	-16.82%	3.33%	12.90%	-6.30%	-	-
Horiz. %	89.17%	89.17%	90.93%	109.32%	105.79%	93.70%	100.00%	-
P/EPS	19.31	16.12	13.05	14.99	14.18	12.03	12.33	34.89%
YoY %	19.79%	23.52%	-12.94%	5.71%	17.87%	-2.43%	-	-
Horiz. %	156.61%	130.74%	105.84%	121.57%	115.00%	97.57%	100.00%	-
EY	5.18	6.20	7.66	6.67	7.05	8.31	8.11	-25.85%
YoY %	-16.45%	-19.06%	14.84%	-5.39%	-15.16%	2.47%	-	-
Horiz. %	63.87%	76.45%	94.45%	82.24%	86.93%	102.47%	100.00%	-
DY	2.50	2.51	3.27	2.73	3.03	3.32	4.13	-28.46%
YoY %	-0.40%	-23.24%	19.78%	-9.90%	-8.73%	-19.61%	-	-
Horiz. %	60.53%	60.77%	79.18%	66.10%	73.37%	80.39%	100.00%	-
P/NAPS	1.32	1.34	1.41	1.72	1.71	1.81	1.88	-21.01%
YoY %	-1.49%	-4.96%	-18.02%	0.58%	-5.52%	-3.72%	-	-
Horiz. %	70.21%	71.28%	75.00%	91.49%	90.96%	96.28%	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 10:20:00

EMA 5

10 Mins

BUY

2024-05-02 10:15:00

EMA 5

5 Mins

BUY

2024-05-02 10:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-02 10:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-02 09:20:00

ADX

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

326

PTRANS

PERAK TRANSIT BERHAD

326

YTLPOWR

YTL POWER INTERNATIONAL BHD

228

MYEG

MY E.G. SERVICES BHD

206

CAPITALA

CAPITAL A BERHAD

173

PBBANK

PUBLIC BANK BHD

157

SAPNRG

SAPURA ENERGY BERHAD

151

MAYBANK

MALAYAN BANKING BHD

147

Daily Stocks

HSI-CVZ

0.215

+0.045

221,803,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUF

0.05

-0.035

141,026,700

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

BPURI

0.075

0.00

45,705,700

HSI-HUQ

0.065

-0.03

42,251,600

ICONIC-WA

0.04

-0.005

41,216,300

MYEG

0.92

-0.015

35,132,700

TOPGLOV

0.885

+0.005

33,758,600

More active Stocks

NESTLE

128.00

+0.80

13,000

DLADY

33.58

+0.72

12,600

GESHEN

4.41

+0.52

473,200

ALLIANZ

21.38

+0.34

12,800

CVIEW

1.59

+0.31

149,200

LPI

12.24

+0.24

143,000

RCECAP

2.99

+0.22

2,038,700

F&N

31.78

+0.18

76,400

BURSA

7.63

+0.17

844,700

ATECH

2.92

+0.16

1,611,600

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

UWC

2.95

-0.13

1,146,900

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

BAUTO-C39

0.045

-0.105

210,000

PETGAS

17.90

-0.10

71,900

HSI-HS5

0.335

-0.095

400,000

MASTER

3.68

-0.09

8,500

HSI-HU9

0.065

-0.085

35,000

HSI-HU2

0.115

-0.085

35,000

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