[CIMB] QoQ TTM Result on 30-Sep-2015 [#3]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	15,510,425	15,440,781	15,395,790	15,026,328	14,714,451	14,288,198	14,145,924	6.33%
YoY %	0.45%	0.29%	2.46%	2.12%	2.98%	1.01%	-	-
Horiz. %	109.65%	109.15%	108.84%	106.22%	104.02%	101.01%	100.00%	-
PBT	4,518,409	4,213,542	3,913,993	3,166,770	3,271,525	3,668,934	4,276,423	3.74%
YoY %	7.24%	7.65%	23.60%	-3.20%	-10.83%	-14.21%	-	-
Horiz. %	105.66%	98.53%	91.52%	74.05%	76.50%	85.79%	100.00%	-
Tax	-1,158,895	-1,078,130	-1,018,048	-881,109	-901,123	-986,264	-1,101,866	3.42%
YoY %	-7.49%	-5.90%	-15.54%	2.22%	8.63%	10.49%	-	-
Horiz. %	105.18%	97.85%	92.39%	79.97%	81.78%	89.51%	100.00%	-
NP	3,359,514	3,135,412	2,895,945	2,285,661	2,370,402	2,682,670	3,174,557	3.85%
YoY %	7.15%	8.27%	26.70%	-3.57%	-11.64%	-15.49%	-	-
Horiz. %	105.83%	98.77%	91.22%	72.00%	74.67%	84.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,316,261	3,083,189	2,849,509	2,224,088	2,310,466	2,620,650	3,106,808	4.44%
YoY %	7.56%	8.20%	28.12%	-3.74%	-11.84%	-15.65%	-	-
Horiz. %	106.74%	99.24%	91.72%	71.59%	74.37%	84.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.65%	25.59%	26.01%	27.82%	27.54%	26.88%	25.77%	-
YoY %	0.23%	-1.61%	-6.51%	1.02%	2.46%	4.31%	-	-
Horiz. %	99.53%	99.30%	100.93%	107.95%	106.87%	104.31%	100.00%	-
Total Cost	12,150,911	12,305,369	12,499,845	12,740,667	12,344,049	11,605,528	10,971,367	7.05%
YoY %	-1.26%	-1.56%	-1.89%	3.21%	6.36%	5.78%	-	-
Horiz. %	110.75%	112.16%	113.93%	116.13%	112.51%	105.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,065,533	40,961,466	40,862,185	39,519,057	38,639,445	38,394,273	37,370,247	8.21%
YoY %	2.70%	0.24%	3.40%	2.28%	0.64%	2.74%	-	-
Horiz. %	112.56%	109.61%	109.34%	105.75%	103.40%	102.74%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	1,627,885	1,188,685	1,188,685	675,042	675,042	1,257,049	1,257,049	18.82%
YoY %	36.95%	0.00%	76.09%	0.00%	-46.30%	0.00%	-	-
Horiz. %	129.50%	94.56%	94.56%	53.70%	53.70%	100.00%	100.00%	-
Div Payout %	49.09%	38.55%	41.72%	30.35%	29.22%	47.97%	40.46%	-
YoY %	27.34%	-7.60%	37.46%	3.87%	-39.09%	18.56%	-	-
Horiz. %	121.33%	95.28%	103.11%	75.01%	72.22%	118.56%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	42,065,533	40,961,466	40,862,185	39,519,057	38,639,445	38,394,273	37,370,247	8.21%
YoY %	2.70%	0.24%	3.40%	2.28%	0.64%	2.74%	-	-
Horiz. %	112.56%	109.61%	109.34%	105.75%	103.40%	102.74%	100.00%	-
NOSH	8,667,587	8,530,440	8,495,256	8,444,243	8,473,562	8,419,796	8,416,722	1.97%
YoY %	1.61%	0.41%	0.60%	-0.35%	0.64%	0.04%	-	-
Horiz. %	102.98%	101.35%	100.93%	100.33%	100.68%	100.04%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	21.66%	20.31%	18.81%	15.21%	16.11%	18.78%	22.44%	-
YoY %	6.65%	7.97%	23.67%	-5.59%	-14.22%	-16.31%	-	-
Horiz. %	96.52%	90.51%	83.82%	67.78%	71.79%	83.69%	100.00%	-
ROE	7.88%	7.53%	6.97%	5.63%	5.98%	6.83%	8.31%	-
YoY %	4.65%	8.03%	23.80%	-5.85%	-12.45%	-17.81%	-	-
Horiz. %	94.83%	90.61%	83.87%	67.75%	71.96%	82.19%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	178.95	181.01	181.23	177.95	173.65	169.70	168.07	4.27%
YoY %	-1.14%	-0.12%	1.84%	2.48%	2.33%	0.97%	-	-
Horiz. %	106.47%	107.70%	107.83%	105.88%	103.32%	100.97%	100.00%	-
EPS	38.26	36.14	33.54	26.34	27.27	31.12	36.91	2.42%
YoY %	5.87%	7.75%	27.33%	-3.41%	-12.37%	-15.69%	-	-
Horiz. %	103.66%	97.91%	90.87%	71.36%	73.88%	84.31%	100.00%	-
DPS	18.78	14.00	14.00	8.00	8.00	15.00	14.94	16.49%
YoY %	34.14%	0.00%	75.00%	0.00%	-46.67%	0.40%	-	-
Horiz. %	125.70%	93.71%	93.71%	53.55%	53.55%	100.40%	100.00%	-
NAPS	4.8532	4.8018	4.81	4.68	4.56	4.56	4.44	6.11%
YoY %	1.07%	-0.17%	2.78%	2.63%	0.00%	2.70%	-	-
Horiz. %	109.31%	108.15%	108.33%	105.41%	102.70%	102.70%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,444,243
RPS	145.23	144.58	144.16	140.70	137.78	133.79	132.45	6.33%
YoY %	0.45%	0.29%	2.46%	2.12%	2.98%	1.01%	-	-
Horiz. %	109.65%	109.16%	108.84%	106.23%	104.02%	101.01%	100.00%	-
EPS	31.05	28.87	26.68	20.83	21.63	24.54	29.09	4.44%
YoY %	7.55%	8.21%	28.08%	-3.70%	-11.86%	-15.64%	-	-
Horiz. %	106.74%	99.24%	91.72%	71.61%	74.36%	84.36%	100.00%	-
DPS	15.24	11.13	11.13	6.32	6.32	11.77	11.77	18.81%
YoY %	36.93%	0.00%	76.11%	0.00%	-46.30%	0.00%	-	-
Horiz. %	129.48%	94.56%	94.56%	53.70%	53.70%	100.00%	100.00%	-
NAPS	3.9388	3.8354	3.8261	3.7003	3.618	3.595	3.4991	8.21%
YoY %	2.70%	0.24%	3.40%	2.27%	0.64%	2.74%	-	-
Horiz. %	112.57%	109.61%	109.35%	105.75%	103.40%	102.74%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	4.37	4.85	4.54	4.46	5.47	6.22	5.56	-
P/RPS	2.44	2.68	2.51	2.51	3.15	3.67	3.31	-18.41%
YoY %	-8.96%	6.77%	0.00%	-20.32%	-14.17%	10.88%	-	-
Horiz. %	73.72%	80.97%	75.83%	75.83%	95.17%	110.88%	100.00%	-
P/EPS	11.42	13.42	13.54	16.93	20.06	19.98	15.06	-16.85%
YoY %	-14.90%	-0.89%	-20.02%	-15.60%	0.40%	32.67%	-	-
Horiz. %	75.83%	89.11%	89.91%	112.42%	133.20%	132.67%	100.00%	-
EY	8.76	7.45	7.39	5.91	4.98	5.00	6.64	20.30%
YoY %	17.58%	0.81%	25.04%	18.67%	-0.40%	-24.70%	-	-
Horiz. %	131.93%	112.20%	111.30%	89.01%	75.00%	75.30%	100.00%	-
DY	4.30	2.89	3.08	1.79	1.46	2.41	2.69	36.75%
YoY %	48.79%	-6.17%	72.07%	22.60%	-39.42%	-10.41%	-	-
Horiz. %	159.85%	107.43%	114.50%	66.54%	54.28%	89.59%	100.00%	-
P/NAPS	0.90	1.01	0.94	0.95	1.20	1.36	1.25	-19.68%
YoY %	-10.89%	7.45%	-1.05%	-20.83%	-11.76%	8.80%	-	-
Horiz. %	72.00%	80.80%	75.20%	76.00%	96.00%	108.80%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	26/05/16	25/02/16	25/11/15	28/08/15	20/05/15	27/02/15	-
Price	4.80	4.37	4.25	4.60	5.00	6.01	5.95	-
P/RPS	2.68	2.41	2.35	2.59	2.88	3.54	3.54	-16.94%
YoY %	11.20%	2.55%	-9.27%	-10.07%	-18.64%	0.00%	-	-
Horiz. %	75.71%	68.08%	66.38%	73.16%	81.36%	100.00%	100.00%	-
P/EPS	12.55	12.09	12.67	17.46	18.34	19.31	16.12	-15.38%
YoY %	3.80%	-4.58%	-27.43%	-4.80%	-5.02%	19.79%	-	-
Horiz. %	77.85%	75.00%	78.60%	108.31%	113.77%	119.79%	100.00%	-
EY	7.97	8.27	7.89	5.73	5.45	5.18	6.20	18.24%
YoY %	-3.63%	4.82%	37.70%	5.14%	5.21%	-16.45%	-	-
Horiz. %	128.55%	133.39%	127.26%	92.42%	87.90%	83.55%	100.00%	-
DY	3.91	3.20	3.29	1.74	1.60	2.50	2.51	34.41%
YoY %	22.19%	-2.74%	89.08%	8.75%	-36.00%	-0.40%	-	-
Horiz. %	155.78%	127.49%	131.08%	69.32%	63.75%	99.60%	100.00%	-
P/NAPS	0.99	0.91	0.88	0.98	1.10	1.32	1.34	-18.29%
YoY %	8.79%	3.41%	-10.20%	-10.91%	-16.67%	-1.49%	-	-
Horiz. %	73.88%	67.91%	65.67%	73.13%	82.09%	98.51%	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 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

2024-05-02 10:15:00

TURTLE SYSTEM 20

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

0.21

+0.04

227,760,700

HSI-HUF

0.05

-0.035

223,611,700

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-HUQ

0.07

-0.025

51,568,800

MYEG

0.915

-0.02

48,178,400

ICONIC-WA

0.04

-0.005

46,658,400

BPURI

0.075

0.00

45,729,200

TOPGLOV

0.885

+0.005

35,358,600

More active Stocks

DLADY

33.64

+0.78

16,900

NESTLE

127.90

+0.70

33,700

GESHEN

4.30

+0.41

517,400

ALLIANZ

21.36

+0.32

14,300

HSI-CXJ

0.50

+0.31

10,000

LPI

12.26

+0.26

167,000

CVIEW

1.50

+0.22

160,700

ATECH

2.97

+0.21

1,901,500

RCECAP

2.97

+0.20

2,118,200

F&N

31.80

+0.20

115,300

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

355,000

PETGAS

17.88

-0.12

115,700

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

UWC

2.97

-0.11

1,341,500

BAUTO-C39

0.045

-0.105

210,000

HSI-HS5

0.335

-0.095

400,000

HIBISCS

2.63

-0.09

2,965,400

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