[CIMB] QoQ TTM Result on 31-Dec-2003 [#4]

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	4,047,409	3,860,782	3,864,572	3,578,567	3,488,596	3,366,591	2,945,417	23.52%
YoY %	4.83%	-0.10%	7.99%	2.58%	3.62%	14.30%	-	-
Horiz. %	137.41%	131.08%	131.21%	121.50%	118.44%	114.30%	100.00%	-
PBT	1,399,163	1,400,186	1,421,421	1,240,867	1,066,425	1,016,365	759,729	50.08%
YoY %	-0.07%	-1.49%	14.55%	16.36%	4.93%	33.78%	-	-
Horiz. %	184.17%	184.30%	187.10%	163.33%	140.37%	133.78%	100.00%	-
Tax	-518,261	-509,596	-528,418	-458,567	-356,654	-319,694	-205,595	84.90%
YoY %	-1.70%	3.56%	-15.23%	-28.57%	-11.56%	-55.50%	-	-
Horiz. %	252.08%	247.86%	257.02%	223.04%	173.47%	155.50%	100.00%	-
NP	880,902	890,590	893,003	782,300	709,771	696,671	554,134	36.09%
YoY %	-1.09%	-0.27%	14.15%	10.22%	1.88%	25.72%	-	-
Horiz. %	158.97%	160.72%	161.15%	141.18%	128.09%	125.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	880,902	890,590	893,003	782,300	709,771	696,671	554,134	36.09%
YoY %	-1.09%	-0.27%	14.15%	10.22%	1.88%	25.72%	-	-
Horiz. %	158.97%	160.72%	161.15%	141.18%	128.09%	125.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.04%	36.39%	37.18%	36.96%	33.44%	31.45%	27.06%	-
YoY %	1.79%	-2.12%	0.60%	10.53%	6.33%	16.22%	-	-
Horiz. %	136.88%	134.48%	137.40%	136.59%	123.58%	116.22%	100.00%	-
Total Cost	3,166,507	2,970,192	2,971,569	2,796,267	2,778,825	2,669,920	2,391,283	20.52%
YoY %	6.61%	-0.05%	6.27%	0.63%	4.08%	11.65%	-	-
Horiz. %	132.42%	124.21%	124.27%	116.94%	116.21%	111.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,159,447	7,942,866	7,968,120	7,452,356	7,155,019	6,999,941	6,616,375	14.95%
YoY %	2.73%	-0.32%	6.92%	4.16%	2.22%	5.80%	-	-
Horiz. %	123.32%	120.05%	120.43%	112.64%	108.14%	105.80%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	255,217	255,217	255,217	255,217	127,509	127,509	127,509	58.62%
YoY %	0.00%	0.00%	0.00%	100.16%	0.00%	0.00%	-	-
Horiz. %	200.16%	200.16%	200.16%	200.16%	100.00%	100.00%	100.00%	-
Div Payout %	28.97%	28.66%	28.58%	32.62%	17.96%	18.30%	23.01%	-
YoY %	1.08%	0.28%	-12.39%	81.63%	-1.86%	-20.47%	-	-
Horiz. %	125.90%	124.55%	124.21%	141.76%	78.05%	79.53%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	8,159,447	7,942,866	7,968,120	7,452,356	7,155,019	6,999,941	6,616,375	14.95%
YoY %	2.73%	-0.32%	6.92%	4.16%	2.22%	5.80%	-	-
Horiz. %	123.32%	120.05%	120.43%	112.64%	108.14%	105.80%	100.00%	-
NOSH	2,657,800	2,656,477	2,647,216	2,552,176	2,555,364	2,554,723	2,554,585	2.66%
YoY %	0.05%	0.35%	3.72%	-0.12%	0.03%	0.01%	-	-
Horiz. %	104.04%	103.99%	103.63%	99.91%	100.03%	100.01%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	21.76%	23.07%	23.11%	21.86%	20.35%	20.69%	18.81%	-
YoY %	-5.68%	-0.17%	5.72%	7.42%	-1.64%	9.99%	-	-
Horiz. %	115.68%	122.65%	122.86%	116.21%	108.19%	109.99%	100.00%	-
ROE	10.80%	11.21%	11.21%	10.50%	9.92%	9.95%	8.38%	-
YoY %	-3.66%	0.00%	6.76%	5.85%	-0.30%	18.74%	-	-
Horiz. %	128.88%	133.77%	133.77%	125.30%	118.38%	118.74%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	152.28	145.33	145.99	140.22	136.52	131.78	115.30	20.31%
YoY %	4.78%	-0.45%	4.11%	2.71%	3.60%	14.29%	-	-
Horiz. %	132.07%	126.05%	126.62%	121.61%	118.40%	114.29%	100.00%	-
EPS	33.14	33.53	33.73	30.65	27.78	27.27	21.69	32.55%
YoY %	-1.16%	-0.59%	10.05%	10.33%	1.87%	25.73%	-	-
Horiz. %	152.79%	154.59%	155.51%	141.31%	128.08%	125.73%	100.00%	-
DPS	9.60	9.61	9.64	10.00	5.00	5.00	4.99	54.50%
YoY %	-0.10%	-0.31%	-3.60%	100.00%	0.00%	0.20%	-	-
Horiz. %	192.38%	192.59%	193.19%	200.40%	100.20%	100.20%	100.00%	-
NAPS	3.07	2.99	3.01	2.92	2.80	2.74	2.59	11.96%
YoY %	2.68%	-0.66%	3.08%	4.29%	2.19%	5.79%	-	-
Horiz. %	118.53%	115.44%	116.22%	112.74%	108.11%	105.79%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 2,552,176
RPS	37.72	35.98	36.02	33.35	32.52	31.38	27.45	23.52%
YoY %	4.84%	-0.11%	8.01%	2.55%	3.63%	14.32%	-	-
Horiz. %	137.41%	131.07%	131.22%	121.49%	118.47%	114.32%	100.00%	-
EPS	8.21	8.30	8.32	7.29	6.62	6.49	5.16	36.17%
YoY %	-1.08%	-0.24%	14.13%	10.12%	2.00%	25.78%	-	-
Horiz. %	159.11%	160.85%	161.24%	141.28%	128.29%	125.78%	100.00%	-
DPS	2.38	2.38	2.38	2.38	1.19	1.19	1.19	58.53%
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	0.7605	0.7403	0.7427	0.6946	0.6669	0.6524	0.6167	14.95%
YoY %	2.73%	-0.32%	6.92%	4.15%	2.22%	5.79%	-	-
Horiz. %	123.32%	120.04%	120.43%	112.63%	108.14%	105.79%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	4.50	4.86	5.20	4.10	3.68	3.46	2.90	-
P/RPS	2.96	3.34	3.56	2.92	2.70	2.63	2.52	11.29%
YoY %	-11.38%	-6.18%	21.92%	8.15%	2.66%	4.37%	-	-
Horiz. %	117.46%	132.54%	141.27%	115.87%	107.14%	104.37%	100.00%	-
P/EPS	13.58	14.50	15.41	13.38	13.25	12.69	13.37	1.04%
YoY %	-6.34%	-5.91%	15.17%	0.98%	4.41%	-5.09%	-	-
Horiz. %	101.57%	108.45%	115.26%	100.07%	99.10%	94.91%	100.00%	-
EY	7.37	6.90	6.49	7.48	7.55	7.88	7.48	-0.98%
YoY %	6.81%	6.32%	-13.24%	-0.93%	-4.19%	5.35%	-	-
Horiz. %	98.53%	92.25%	86.76%	100.00%	100.94%	105.35%	100.00%	-
DY	2.13	1.98	1.85	2.44	1.36	1.45	1.72	15.27%
YoY %	7.58%	7.03%	-24.18%	79.41%	-6.21%	-15.70%	-	-
Horiz. %	123.84%	115.12%	107.56%	141.86%	79.07%	84.30%	100.00%	-
P/NAPS	1.47	1.63	1.73	1.40	1.31	1.26	1.12	19.81%
YoY %	-9.82%	-5.78%	23.57%	6.87%	3.97%	12.50%	-	-
Horiz. %	131.25%	145.54%	154.46%	125.00%	116.96%	112.50%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	19/11/04	27/08/04	17/05/04	27/02/04	13/11/03	20/08/03	21/05/03	-
Price	4.84	4.54	4.46	5.25	4.18	3.76	2.95	-
P/RPS	3.18	3.12	3.06	3.74	3.06	2.85	2.56	15.51%
YoY %	1.92%	1.96%	-18.18%	22.22%	7.37%	11.33%	-	-
Horiz. %	124.22%	121.88%	119.53%	146.09%	119.53%	111.33%	100.00%	-
P/EPS	14.60	13.54	13.22	17.13	15.05	13.79	13.60	4.83%
YoY %	7.83%	2.42%	-22.83%	13.82%	9.14%	1.40%	-	-
Horiz. %	107.35%	99.56%	97.21%	125.96%	110.66%	101.40%	100.00%	-
EY	6.85	7.38	7.56	5.84	6.64	7.25	7.35	-4.57%
YoY %	-7.18%	-2.38%	29.45%	-12.05%	-8.41%	-1.36%	-	-
Horiz. %	93.20%	100.41%	102.86%	79.46%	90.34%	98.64%	100.00%	-
DY	1.98	2.12	2.16	1.90	1.20	1.33	1.69	11.10%
YoY %	-6.60%	-1.85%	13.68%	58.33%	-9.77%	-21.30%	-	-
Horiz. %	117.16%	125.44%	127.81%	112.43%	71.01%	78.70%	100.00%	-
P/NAPS	1.58	1.52	1.48	1.80	1.49	1.37	1.14	24.23%
YoY %	3.95%	2.70%	-17.78%	20.81%	8.76%	20.18%	-	-
Horiz. %	138.60%	133.33%	129.82%	157.89%	130.70%	120.18%	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