[CIMB] QoQ TTM Result on 30-Jun-2016 [#2]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	16,700,434	16,065,255	15,793,694	15,510,425	15,440,781	15,395,790	15,026,328	7.28%
YoY %	3.95%	1.72%	1.83%	0.45%	0.29%	2.46%	-	-
Horiz. %	111.14%	106.91%	105.11%	103.22%	102.76%	102.46%	100.00%	-
PBT	5,374,613	4,884,144	4,804,651	4,518,409	4,213,542	3,913,993	3,166,770	42.23%
YoY %	10.04%	1.65%	6.34%	7.24%	7.65%	23.60%	-	-
Horiz. %	169.72%	154.23%	151.72%	142.68%	133.05%	123.60%	100.00%	-
Tax	-1,360,457	-1,251,187	-1,214,510	-1,158,895	-1,078,130	-1,018,048	-881,109	33.55%
YoY %	-8.73%	-3.02%	-4.80%	-7.49%	-5.90%	-15.54%	-	-
Horiz. %	154.40%	142.00%	137.84%	131.53%	122.36%	115.54%	100.00%	-
NP	4,014,156	3,632,957	3,590,141	3,359,514	3,135,412	2,895,945	2,285,661	45.51%
YoY %	10.49%	1.19%	6.86%	7.15%	8.27%	26.70%	-	-
Horiz. %	175.62%	158.95%	157.07%	146.98%	137.18%	126.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,930,644	3,564,190	3,535,544	3,316,261	3,083,189	2,849,509	2,224,088	46.12%
YoY %	10.28%	0.81%	6.61%	7.56%	8.20%	28.12%	-	-
Horiz. %	176.73%	160.25%	158.97%	149.11%	138.63%	128.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.31%	25.62%	25.28%	25.65%	25.59%	26.01%	27.82%	-
YoY %	-1.21%	1.34%	-1.44%	0.23%	-1.61%	-6.51%	-	-
Horiz. %	90.98%	92.09%	90.87%	92.20%	91.98%	93.49%	100.00%	-
Total Cost	12,686,278	12,432,298	12,203,553	12,150,911	12,305,369	12,499,845	12,740,667	-0.28%
YoY %	2.04%	1.87%	0.43%	-1.26%	-1.56%	-1.89%	-	-
Horiz. %	99.57%	97.58%	95.78%	95.37%	96.58%	98.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,749,209	45,091,606	43,757,727	42,065,533	40,961,466	40,862,185	39,519,057	11.84%
YoY %	3.68%	3.05%	4.02%	2.70%	0.24%	3.40%	-	-
Horiz. %	118.30%	114.10%	110.73%	106.44%	103.65%	103.40%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	1,752,516	1,752,516	1,627,885	1,627,885	1,188,685	1,188,685	675,042	88.78%
YoY %	0.00%	7.66%	0.00%	36.95%	0.00%	76.09%	-	-
Horiz. %	259.62%	259.62%	241.15%	241.15%	176.09%	176.09%	100.00%	-
Div Payout %	44.59%	49.17%	46.04%	49.09%	38.55%	41.72%	30.35%	-
YoY %	-9.31%	6.80%	-6.21%	27.34%	-7.60%	37.46%	-	-
Horiz. %	146.92%	162.01%	151.70%	161.75%	127.02%	137.46%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	46,749,209	45,091,606	43,757,727	42,065,533	40,961,466	40,862,185	39,519,057	11.84%
YoY %	3.68%	3.05%	4.02%	2.70%	0.24%	3.40%	-	-
Horiz. %	118.30%	114.10%	110.73%	106.44%	103.65%	103.40%	100.00%	-
NOSH	8,867,452	8,868,384	8,715,289	8,667,587	8,530,440	8,495,256	8,444,243	3.31%
YoY %	-0.01%	1.76%	0.55%	1.61%	0.41%	0.60%	-	-
Horiz. %	105.01%	105.02%	103.21%	102.64%	101.02%	100.60%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	24.04%	22.61%	22.73%	21.66%	20.31%	18.81%	15.21%	-
YoY %	6.32%	-0.53%	4.94%	6.65%	7.97%	23.67%	-	-
Horiz. %	158.05%	148.65%	149.44%	142.41%	133.53%	123.67%	100.00%	-
ROE	8.41%	7.90%	8.08%	7.88%	7.53%	6.97%	5.63%	-
YoY %	6.46%	-2.23%	2.54%	4.65%	8.03%	23.80%	-	-
Horiz. %	149.38%	140.32%	143.52%	139.96%	133.75%	123.80%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	188.33	182.02	181.22	178.95	181.01	181.23	177.95	3.84%
YoY %	3.47%	0.44%	1.27%	-1.14%	-0.12%	1.84%	-	-
Horiz. %	105.83%	102.29%	101.84%	100.56%	101.72%	101.84%	100.00%	-
EPS	44.33	40.38	40.57	38.26	36.14	33.54	26.34	41.44%
YoY %	9.78%	-0.47%	6.04%	5.87%	7.75%	27.33%	-	-
Horiz. %	168.30%	153.30%	154.02%	145.25%	137.21%	127.33%	100.00%	-
DPS	19.76	19.86	18.68	18.78	14.00	14.00	8.00	82.62%
YoY %	-0.50%	6.32%	-0.53%	34.14%	0.00%	75.00%	-	-
Horiz. %	247.00%	248.25%	233.50%	234.75%	175.00%	175.00%	100.00%	-
NAPS	5.272	5.109	5.0208	4.8532	4.8018	4.81	4.68	8.25%
YoY %	3.19%	1.76%	3.45%	1.07%	-0.17%	2.78%	-	-
Horiz. %	112.65%	109.17%	107.28%	103.70%	102.60%	102.78%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 8,667,587
RPS	156.37	150.43	147.88	145.23	144.58	144.16	140.70	7.28%
YoY %	3.95%	1.72%	1.82%	0.45%	0.29%	2.46%	-	-
Horiz. %	111.14%	106.92%	105.10%	103.22%	102.76%	102.46%	100.00%	-
EPS	36.80	33.37	33.10	31.05	28.87	26.68	20.83	46.09%
YoY %	10.28%	0.82%	6.60%	7.55%	8.21%	28.08%	-	-
Horiz. %	176.67%	160.20%	158.91%	149.06%	138.60%	128.08%	100.00%	-
DPS	16.41	16.41	15.24	15.24	11.13	11.13	6.32	88.80%
YoY %	0.00%	7.68%	0.00%	36.93%	0.00%	76.11%	-	-
Horiz. %	259.65%	259.65%	241.14%	241.14%	176.11%	176.11%	100.00%	-
NAPS	4.3773	4.2221	4.0972	3.9388	3.8354	3.8261	3.7003	11.84%
YoY %	3.68%	3.05%	4.02%	2.70%	0.24%	3.40%	-	-
Horiz. %	118.30%	114.10%	110.73%	106.45%	103.65%	103.40%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	5.57	4.51	4.71	4.37	4.85	4.54	4.46	-
P/RPS	2.96	2.48	2.60	2.44	2.68	2.51	2.51	11.60%
YoY %	19.35%	-4.62%	6.56%	-8.96%	6.77%	0.00%	-	-
Horiz. %	117.93%	98.80%	103.59%	97.21%	106.77%	100.00%	100.00%	-
P/EPS	12.57	11.17	11.61	11.42	13.42	13.54	16.93	-17.99%
YoY %	12.53%	-3.79%	1.66%	-14.90%	-0.89%	-20.02%	-	-
Horiz. %	74.25%	65.98%	68.58%	67.45%	79.27%	79.98%	100.00%	-
EY	7.96	8.95	8.61	8.76	7.45	7.39	5.91	21.93%
YoY %	-11.06%	3.95%	-1.71%	17.58%	0.81%	25.04%	-	-
Horiz. %	134.69%	151.44%	145.69%	148.22%	126.06%	125.04%	100.00%	-
DY	3.55	4.40	3.97	4.30	2.89	3.08	1.79	57.78%
YoY %	-19.32%	10.83%	-7.67%	48.79%	-6.17%	72.07%	-	-
Horiz. %	198.32%	245.81%	221.79%	240.22%	161.45%	172.07%	100.00%	-
P/NAPS	1.06	0.88	0.94	0.90	1.01	0.94	0.95	7.57%
YoY %	20.45%	-6.38%	4.44%	-10.89%	7.45%	-1.05%	-	-
Horiz. %	111.58%	92.63%	98.95%	94.74%	106.32%	98.95%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/05/17	28/02/17	16/11/16	29/08/16	26/05/16	25/02/16	25/11/15	-
Price	6.13	4.97	4.79	4.80	4.37	4.25	4.60	-
P/RPS	3.25	2.73	2.64	2.68	2.41	2.35	2.59	16.32%
YoY %	19.05%	3.41%	-1.49%	11.20%	2.55%	-9.27%	-	-
Horiz. %	125.48%	105.41%	101.93%	103.47%	93.05%	90.73%	100.00%	-
P/EPS	13.83	12.31	11.81	12.55	12.09	12.67	17.46	-14.37%
YoY %	12.35%	4.23%	-5.90%	3.80%	-4.58%	-27.43%	-	-
Horiz. %	79.21%	70.50%	67.64%	71.88%	69.24%	72.57%	100.00%	-
EY	7.23	8.13	8.47	7.97	8.27	7.89	5.73	16.75%
YoY %	-11.07%	-4.01%	6.27%	-3.63%	4.82%	37.70%	-	-
Horiz. %	126.18%	141.88%	147.82%	139.09%	144.33%	137.70%	100.00%	-
DY	3.22	4.00	3.90	3.91	3.20	3.29	1.74	50.67%
YoY %	-19.50%	2.56%	-0.26%	22.19%	-2.74%	89.08%	-	-
Horiz. %	185.06%	229.89%	224.14%	224.71%	183.91%	189.08%	100.00%	-
P/NAPS	1.16	0.97	0.95	0.99	0.91	0.88	0.98	11.88%
YoY %	19.59%	2.11%	-4.04%	8.79%	3.41%	-10.20%	-	-
Horiz. %	118.37%	98.98%	96.94%	101.02%	92.86%	89.80%	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

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 11:10:00

EMA 5

5 Mins

BUY

2024-04-29 11:10:00

ADX

5 Mins

BUY

2024-04-29 09:30:00

ADX

30 Mins

SELL

2024-04-29 09:15:00

EMA 5

5 Mins

SELL

2024-04-29 09:15:00

ADX

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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

967

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

PTRANS

PERAK TRANSIT BERHAD

579

HLIND

HONG LEONG INDUSTRIES BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

MYEG

MY E.G. SERVICES BHD

395

CAPITALA

CAPITAL A BERHAD

317

YTL

YTL CORPORATION BHD

305

PBBANK

PUBLIC BANK BHD

249

Daily Stocks

HSI-CVZ

0.19

+0.02

248,831,300

HSI-HUS

0.075

-0.015

195,467,800

MYEG

0.91

-0.005

133,432,400

TWL

0.03

0.00

85,658,600

BPURI

0.075

0.00

51,608,000

CAPITALA

0.79

+0.055

51,098,400

TOPGLOV

0.88

+0.05

36,288,500

0.115

+0.005

32,527,500

HSI-CVA

0.28

+0.025

31,412,300

HSI-HUQ

0.085

-0.03

31,029,000

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

MPI

29.88

+0.38

14,400

YTLPOWR

4.78

+0.36

28,297,900

APOLLO

6.80

+0.31

94,100

PBA

2.04

+0.22

2,548,700

KLK

23.18

+0.18

709,000

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

CHINHIN

5.16

+0.16

140,300

YTLPOWR-C30

1.71

+0.15

2,000

More gainer Stocks

UTDPLT

24.44

-0.46

321,600

HSI-HS4

0.225

-0.255

16,000

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

NESTLE

127.00

-0.20

34,600

AIRPORT

10.02

-0.18

1,558,400

KLCC

7.53

-0.18

26,900

PETDAG

21.70

-0.14

2,500

KUAISHO-C17

0.08

-0.12

58,800

HLFG

16.74

-0.10

30,100

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