[CIMB] QoQ TTM Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	14,714,451	14,288,198	14,145,924	14,271,041	14,227,515	14,264,568	14,671,835	0.19%
YoY %	2.98%	1.01%	-0.88%	0.31%	-0.26%	-2.78%	-	-
Horiz. %	100.29%	97.39%	96.42%	97.27%	96.97%	97.22%	100.00%	-
PBT	3,271,525	3,668,934	4,276,423	5,249,540	5,456,534	5,561,804	5,849,229	-32.18%
YoY %	-10.83%	-14.21%	-18.54%	-3.79%	-1.89%	-4.91%	-	-
Horiz. %	55.93%	62.73%	73.11%	89.75%	93.29%	95.09%	100.00%	-
Tax	-901,123	-986,264	-1,101,866	-1,243,654	-1,274,854	-1,273,134	-1,240,407	-19.23%
YoY %	8.63%	10.49%	11.40%	2.45%	-0.14%	-2.64%	-	-
Horiz. %	72.65%	79.51%	88.83%	100.26%	102.78%	102.64%	100.00%	-
NP	2,370,402	2,682,670	3,174,557	4,005,886	4,181,680	4,288,670	4,608,822	-35.88%
YoY %	-11.64%	-15.49%	-20.75%	-4.20%	-2.49%	-6.95%	-	-
Horiz. %	51.43%	58.21%	68.88%	86.92%	90.73%	93.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,310,466	2,620,650	3,106,808	3,944,757	4,116,178	4,220,507	4,540,403	-36.34%
YoY %	-11.84%	-15.65%	-21.24%	-4.16%	-2.47%	-7.05%	-	-
Horiz. %	50.89%	57.72%	68.43%	86.88%	90.66%	92.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.54%	26.88%	25.77%	23.69%	23.36%	22.89%	21.21%	-
YoY %	2.46%	4.31%	8.78%	1.41%	2.05%	7.92%	-	-
Horiz. %	129.84%	126.73%	121.50%	111.69%	110.14%	107.92%	100.00%	-
Total Cost	12,344,049	11,605,528	10,971,367	10,265,155	10,045,835	9,975,898	10,063,013	14.63%
YoY %	6.36%	5.78%	6.88%	2.18%	0.70%	-0.87%	-	-
Horiz. %	122.67%	115.33%	109.03%	102.01%	99.83%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	38,639,445	38,394,273	37,370,247	36,540,932	35,789,920	35,029,190	30,148,197	18.04%
YoY %	0.64%	2.74%	2.27%	2.10%	2.17%	16.19%	-	-
Horiz. %	128.17%	127.35%	123.96%	121.20%	118.71%	116.19%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	675,042	1,257,049	1,257,049	1,682,208	1,682,208	1,812,783	1,812,783	-48.33%
YoY %	-46.30%	0.00%	-25.27%	0.00%	-7.20%	0.00%	-	-
Horiz. %	37.24%	69.34%	69.34%	92.80%	92.80%	100.00%	100.00%	-
Div Payout %	29.22%	47.97%	40.46%	42.64%	40.87%	42.95%	39.93%	-
YoY %	-39.09%	18.56%	-5.11%	4.33%	-4.84%	7.56%	-	-
Horiz. %	73.18%	120.14%	101.33%	106.79%	102.35%	107.56%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	38,639,445	38,394,273	37,370,247	36,540,932	35,789,920	35,029,190	30,148,197	18.04%
YoY %	0.64%	2.74%	2.27%	2.10%	2.17%	16.19%	-	-
Horiz. %	128.17%	127.35%	123.96%	121.20%	118.71%	116.19%	100.00%	-
NOSH	8,473,562	8,419,796	8,416,722	8,304,757	8,362,130	8,108,608	7,690,866	6.69%
YoY %	0.64%	0.04%	1.35%	-0.69%	3.13%	5.43%	-	-
Horiz. %	110.18%	109.48%	109.44%	107.98%	108.73%	105.43%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	16.11%	18.78%	22.44%	28.07%	29.39%	30.07%	31.41%	-
YoY %	-14.22%	-16.31%	-20.06%	-4.49%	-2.26%	-4.27%	-	-
Horiz. %	51.29%	59.79%	71.44%	89.37%	93.57%	95.73%	100.00%	-
ROE	5.98%	6.83%	8.31%	10.80%	11.50%	12.05%	15.06%	-
YoY %	-12.45%	-17.81%	-23.06%	-6.09%	-4.56%	-19.99%	-	-
Horiz. %	39.71%	45.35%	55.18%	71.71%	76.36%	80.01%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	173.65	169.70	168.07	171.84	170.14	175.92	190.77	-6.09%
YoY %	2.33%	0.97%	-2.19%	1.00%	-3.29%	-7.78%	-	-
Horiz. %	91.03%	88.96%	88.10%	90.08%	89.19%	92.22%	100.00%	-
EPS	27.27	31.12	36.91	47.50	49.22	52.05	59.04	-40.33%
YoY %	-12.37%	-15.69%	-22.29%	-3.49%	-5.44%	-11.84%	-	-
Horiz. %	46.19%	52.71%	62.52%	80.45%	83.37%	88.16%	100.00%	-
DPS	8.00	15.00	14.94	20.26	20.12	22.36	23.57	-51.43%
YoY %	-46.67%	0.40%	-26.26%	0.70%	-10.02%	-5.13%	-	-
Horiz. %	33.94%	63.64%	63.39%	85.96%	85.36%	94.87%	100.00%	-
NAPS	4.56	4.56	4.44	4.40	4.28	4.32	3.92	10.63%
YoY %	0.00%	2.70%	0.91%	2.80%	-0.93%	10.20%	-	-
Horiz. %	116.33%	116.33%	113.27%	112.24%	109.18%	110.20%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,304,757
RPS	137.15	133.17	131.85	133.01	132.61	132.95	136.75	0.19%
YoY %	2.99%	1.00%	-0.87%	0.30%	-0.26%	-2.78%	-	-
Horiz. %	100.29%	97.38%	96.42%	97.27%	96.97%	97.22%	100.00%	-
EPS	21.53	24.43	28.96	36.77	38.37	39.34	42.32	-36.35%
YoY %	-11.87%	-15.64%	-21.24%	-4.17%	-2.47%	-7.04%	-	-
Horiz. %	50.87%	57.73%	68.43%	86.89%	90.67%	92.96%	100.00%	-
DPS	6.29	11.72	11.72	15.68	15.68	16.90	16.90	-48.35%
YoY %	-46.33%	0.00%	-25.26%	0.00%	-7.22%	0.00%	-	-
Horiz. %	37.22%	69.35%	69.35%	92.78%	92.78%	100.00%	100.00%	-
NAPS	3.6014	3.5786	3.4831	3.4058	3.3358	3.2649	2.81	18.04%
YoY %	0.64%	2.74%	2.27%	2.10%	2.17%	16.19%	-	-
Horiz. %	128.16%	127.35%	123.95%	121.20%	118.71%	116.19%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	5.47	6.22	5.56	7.03	7.32	7.15	7.62	-
P/RPS	3.15	3.67	3.31	4.09	4.30	4.06	3.99	-14.61%
YoY %	-14.17%	10.88%	-19.07%	-4.88%	5.91%	1.75%	-	-
Horiz. %	78.95%	91.98%	82.96%	102.51%	107.77%	101.75%	100.00%	-
P/EPS	20.06	19.98	15.06	14.80	14.87	13.74	12.91	34.26%
YoY %	0.40%	32.67%	1.76%	-0.47%	8.22%	6.43%	-	-
Horiz. %	155.38%	154.76%	116.65%	114.64%	115.18%	106.43%	100.00%	-
EY	4.98	5.00	6.64	6.76	6.72	7.28	7.75	-25.59%
YoY %	-0.40%	-24.70%	-1.78%	0.60%	-7.69%	-6.06%	-	-
Horiz. %	64.26%	64.52%	85.68%	87.23%	86.71%	93.94%	100.00%	-
DY	1.46	2.41	2.69	2.88	2.75	3.13	3.09	-39.41%
YoY %	-39.42%	-10.41%	-6.60%	4.73%	-12.14%	1.29%	-	-
Horiz. %	47.25%	77.99%	87.06%	93.20%	89.00%	101.29%	100.00%	-
P/NAPS	1.20	1.36	1.25	1.60	1.71	1.66	1.94	-27.46%
YoY %	-11.76%	8.80%	-21.88%	-6.43%	3.01%	-14.43%	-	-
Horiz. %	61.86%	70.10%	64.43%	82.47%	88.14%	85.57%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	20/05/15	27/02/15	18/11/14	29/08/14	22/05/14	25/02/14	-
Price	5.00	6.01	5.95	6.20	7.38	7.38	7.10	-
P/RPS	2.88	3.54	3.54	3.61	4.34	4.20	3.72	-15.72%
YoY %	-18.64%	0.00%	-1.94%	-16.82%	3.33%	12.90%	-	-
Horiz. %	77.42%	95.16%	95.16%	97.04%	116.67%	112.90%	100.00%	-
P/EPS	18.34	19.31	16.12	13.05	14.99	14.18	12.03	32.56%
YoY %	-5.02%	19.79%	23.52%	-12.94%	5.71%	17.87%	-	-
Horiz. %	152.45%	160.52%	134.00%	108.48%	124.61%	117.87%	100.00%	-
EY	5.45	5.18	6.20	7.66	6.67	7.05	8.31	-24.57%
YoY %	5.21%	-16.45%	-19.06%	14.84%	-5.39%	-15.16%	-	-
Horiz. %	65.58%	62.33%	74.61%	92.18%	80.26%	84.84%	100.00%	-
DY	1.60	2.50	2.51	3.27	2.73	3.03	3.32	-38.61%
YoY %	-36.00%	-0.40%	-23.24%	19.78%	-9.90%	-8.73%	-	-
Horiz. %	48.19%	75.30%	75.60%	98.49%	82.23%	91.27%	100.00%	-
P/NAPS	1.10	1.32	1.34	1.41	1.72	1.71	1.81	-28.31%
YoY %	-16.67%	-1.49%	-4.96%	-18.02%	0.58%	-5.52%	-	-
Horiz. %	60.77%	72.93%	74.03%	77.90%	95.03%	94.48%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos