[CIMB] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	7,816,751	8,591,696	8,899,533	8,985,132	9,214,021	8,419,054	7,249,596	5.13%
YoY %	-9.02%	-3.46%	-0.95%	-2.48%	9.44%	16.13%	-	-
Horiz. %	107.82%	118.51%	122.76%	123.94%	127.10%	116.13%	100.00%	-
PBT	3,006,078	3,639,411	3,608,980	3,685,803	3,539,027	2,827,857	2,374,831	16.96%
YoY %	-17.40%	0.84%	-2.08%	4.15%	25.15%	19.08%	-	-
Horiz. %	126.58%	153.25%	151.97%	155.20%	149.02%	119.08%	100.00%	-
Tax	-786,829	-817,298	-777,468	-771,628	-667,039	-578,953	-468,612	41.13%
YoY %	3.73%	-5.12%	-0.76%	-15.68%	-15.21%	-23.55%	-	-
Horiz. %	167.91%	174.41%	165.91%	164.66%	142.34%	123.55%	100.00%	-
NP	2,219,249	2,822,113	2,831,512	2,914,175	2,871,988	2,248,904	1,906,219	10.63%
YoY %	-21.36%	-0.33%	-2.84%	1.47%	27.71%	17.98%	-	-
Horiz. %	116.42%	148.05%	148.54%	152.88%	150.66%	117.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,119,191	2,703,065	2,713,259	2,793,273	2,754,923	2,131,271	1,794,637	11.68%
YoY %	-21.60%	-0.38%	-2.86%	1.39%	29.26%	18.76%	-	-
Horiz. %	118.08%	150.62%	151.19%	155.65%	153.51%	118.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.17%	22.46%	21.54%	20.94%	18.85%	20.47%	19.73%	-
YoY %	16.52%	4.27%	2.87%	11.09%	-7.91%	3.75%	-	-
Horiz. %	132.64%	113.84%	109.17%	106.13%	95.54%	103.75%	100.00%	-
Total Cost	5,597,502	5,769,583	6,068,021	6,070,957	6,342,033	6,170,150	5,343,377	3.13%
YoY %	-2.98%	-4.92%	-0.05%	-4.27%	2.79%	15.47%	-	-
Horiz. %	104.76%	107.98%	113.56%	113.62%	118.69%	115.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,896,463	15,732,591	15,848,010	15,742,275	14,793,438	13,154,203	12,737,973	15.86%
YoY %	1.04%	-0.73%	0.67%	6.41%	12.46%	3.27%	-	-
Horiz. %	124.80%	123.51%	124.42%	123.59%	116.14%	103.27%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	842,734	842,734	842,734	842,734	463,147	463,147	463,147	48.88%
YoY %	0.00%	0.00%	0.00%	81.96%	0.00%	0.00%	-	-
Horiz. %	181.96%	181.96%	181.96%	181.96%	100.00%	100.00%	100.00%	-
Div Payout %	39.77%	31.18%	31.06%	30.17%	16.81%	21.73%	25.81%	-
YoY %	27.55%	0.39%	2.95%	79.48%	-22.64%	-15.81%	-	-
Horiz. %	154.09%	120.81%	120.34%	116.89%	65.13%	84.19%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	15,896,463	15,732,591	15,848,010	15,742,275	14,793,438	13,154,203	12,737,973	15.86%
YoY %	1.04%	-0.73%	0.67%	6.41%	12.46%	3.27%	-	-
Horiz. %	124.80%	123.51%	124.42%	123.59%	116.14%	103.27%	100.00%	-
NOSH	3,325,619	3,361,664	3,364,758	3,370,936	3,369,803	3,288,550	3,216,659	2.23%
YoY %	-1.07%	-0.09%	-0.18%	0.03%	2.47%	2.23%	-	-
Horiz. %	103.39%	104.51%	104.60%	104.80%	104.76%	102.23%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	28.39%	32.85%	31.82%	32.43%	31.17%	26.71%	26.29%	-
YoY %	-13.58%	3.24%	-1.88%	4.04%	16.70%	1.60%	-	-
Horiz. %	107.99%	124.95%	121.03%	123.35%	118.56%	101.60%	100.00%	-
ROE	13.33%	17.18%	17.12%	17.74%	18.62%	16.20%	14.09%	-
YoY %	-22.41%	0.35%	-3.49%	-4.73%	14.94%	14.98%	-	-
Horiz. %	94.61%	121.93%	121.50%	125.90%	132.15%	114.98%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	235.05	255.58	264.49	266.55	273.43	256.01	225.38	2.83%
YoY %	-8.03%	-3.37%	-0.77%	-2.52%	6.80%	13.59%	-	-
Horiz. %	104.29%	113.40%	117.35%	118.27%	121.32%	113.59%	100.00%	-
EPS	63.72	80.41	80.64	82.86	81.75	64.81	55.79	9.23%
YoY %	-20.76%	-0.29%	-2.68%	1.36%	26.14%	16.17%	-	-
Horiz. %	114.21%	144.13%	144.54%	148.52%	146.53%	116.17%	100.00%	-
DPS	25.00	25.00	25.05	25.00	13.74	14.08	14.40	44.30%
YoY %	0.00%	-0.20%	0.20%	81.95%	-2.41%	-2.22%	-	-
Horiz. %	173.61%	173.61%	173.96%	173.61%	95.42%	97.78%	100.00%	-
NAPS	4.78	4.68	4.71	4.67	4.39	4.00	3.96	13.32%
YoY %	2.14%	-0.64%	0.86%	6.38%	9.75%	1.01%	-	-
Horiz. %	120.71%	118.18%	118.94%	117.93%	110.86%	101.01%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,370,936
RPS	73.17	80.42	83.30	84.10	86.25	78.81	67.86	5.13%
YoY %	-9.02%	-3.46%	-0.95%	-2.49%	9.44%	16.14%	-	-
Horiz. %	107.82%	118.51%	122.75%	123.93%	127.10%	116.14%	100.00%	-
EPS	19.84	25.30	25.40	26.15	25.79	19.95	16.80	11.69%
YoY %	-21.58%	-0.39%	-2.87%	1.40%	29.27%	18.75%	-	-
Horiz. %	118.10%	150.60%	151.19%	155.65%	153.51%	118.75%	100.00%	-
DPS	7.89	7.89	7.89	7.89	4.34	4.34	4.34	48.79%
YoY %	0.00%	0.00%	0.00%	81.80%	0.00%	0.00%	-	-
Horiz. %	181.80%	181.80%	181.80%	181.80%	100.00%	100.00%	100.00%	-
NAPS	1.488	1.4726	1.4834	1.4735	1.3847	1.2313	1.1923	15.86%
YoY %	1.05%	-0.73%	0.67%	6.41%	12.46%	3.27%	-	-
Horiz. %	124.80%	123.51%	124.41%	123.58%	116.14%	103.27%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	7.65	8.00	9.95	11.00	10.70	11.70	9.95	-
P/RPS	3.25	3.13	3.76	4.13	3.91	4.57	4.41	-18.36%
YoY %	3.83%	-16.76%	-8.96%	5.63%	-14.44%	3.63%	-	-
Horiz. %	73.70%	70.98%	85.26%	93.65%	88.66%	103.63%	100.00%	-
P/EPS	12.01	9.95	12.34	13.27	13.09	18.05	17.83	-23.10%
YoY %	20.70%	-19.37%	-7.01%	1.38%	-27.48%	1.23%	-	-
Horiz. %	67.36%	55.80%	69.21%	74.43%	73.42%	101.23%	100.00%	-
EY	8.33	10.05	8.10	7.53	7.64	5.54	5.61	30.05%
YoY %	-17.11%	24.07%	7.57%	-1.44%	37.91%	-1.25%	-	-
Horiz. %	148.48%	179.14%	144.39%	134.22%	136.19%	98.75%	100.00%	-
DY	3.27	3.13	2.52	2.27	1.28	1.20	1.45	71.71%
YoY %	4.47%	24.21%	11.01%	77.34%	6.67%	-17.24%	-	-
Horiz. %	225.52%	215.86%	173.79%	156.55%	88.28%	82.76%	100.00%	-
P/NAPS	1.60	1.71	2.11	2.36	2.44	2.93	2.51	-25.87%
YoY %	-6.43%	-18.96%	-10.59%	-3.28%	-16.72%	16.73%	-	-
Horiz. %	63.75%	68.13%	84.06%	94.02%	97.21%	116.73%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	13/11/08	14/08/08	09/05/08	21/02/08	12/11/07	24/08/07	07/05/07	-
Price	6.10	8.10	9.90	10.30	10.70	10.50	12.00	-
P/RPS	2.60	3.17	3.74	3.86	3.91	4.10	5.32	-37.87%
YoY %	-17.98%	-15.24%	-3.11%	-1.28%	-4.63%	-22.93%	-	-
Horiz. %	48.87%	59.59%	70.30%	72.56%	73.50%	77.07%	100.00%	-
P/EPS	9.57	10.07	12.28	12.43	13.09	16.20	21.51	-41.63%
YoY %	-4.97%	-18.00%	-1.21%	-5.04%	-19.20%	-24.69%	-	-
Horiz. %	44.49%	46.82%	57.09%	57.79%	60.86%	75.31%	100.00%	-
EY	10.45	9.93	8.15	8.04	7.64	6.17	4.65	71.31%
YoY %	5.24%	21.84%	1.37%	5.24%	23.82%	32.69%	-	-
Horiz. %	224.73%	213.55%	175.27%	172.90%	164.30%	132.69%	100.00%	-
DY	4.10	3.09	2.53	2.43	1.28	1.34	1.20	126.34%
YoY %	32.69%	22.13%	4.12%	89.84%	-4.48%	11.67%	-	-
Horiz. %	341.67%	257.50%	210.83%	202.50%	106.67%	111.67%	100.00%	-
P/NAPS	1.28	1.73	2.10	2.21	2.44	2.63	3.03	-43.61%
YoY %	-26.01%	-17.62%	-4.98%	-9.43%	-7.22%	-13.20%	-	-
Horiz. %	42.24%	57.10%	69.31%	72.94%	80.53%	86.80%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 05 June 2024

MQ Trader

MQ Trading Signals

2024-06-05 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-06-05 16:00:00

OBV

Hourly

SELL

2024-06-05 15:30:00

EMA 5

5 Mins

SELL

2024-06-05 15:30:00

EMA 5

30 Mins

SELL

2024-06-05 15:10:00

EMA 5

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

PBBANK

PUBLIC BANK BHD

789

JCY

JCY INTERNATIONAL BERHAD

696

NOTION

NOTION VTEC BHD

635

DNEX

DAGANG NEXCHANGE BERHAD

531

MPI

MALAYSIAN PACIFIC INDUSTRIES

466

YTLPOWR

YTL POWER INTERNATIONAL BHD

464

HLIND

HONG LEONG INDUSTRIES BHD

463

PTRANS

PERAK TRANSIT BERHAD

445

GENTING

GENTING BHD

400

Daily Stocks

DNEX

0.48

+0.02

203,540,400

HSI-CV7

0.155

0.00

150,286,000

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.125

0.00

120,524,600

AHB-WC

0.05

0.00

111,255,000

EDUSPEC-OR

0.005

0.00

75,002,700

DSONIC

0.52

+0.015

73,065,200

JCY

0.615

+0.02

66,998,200

E&O-LR

0.055

+0.01

56,261,700

MYEG

1.09

-0.01

56,084,900

More active Stocks

DLADY

37.36

+0.36

32,900

MPI

38.00

+0.30

130,100

APOLLO

7.45

+0.29

105,700

TENAGA

13.26

+0.28

11,736,400

SMI

0.61

+0.17

5,504,500

HARISON

9.64

+0.17

2,700

NSOP

3.90

+0.14

3,100

WPRTS

4.19

+0.13

1,699,900

IJM

2.89

+0.12

18,742,000

INARI

3.41

+0.11

18,906,600

More gainer Stocks

NESTLE

124.00

-3.70

87,200

UTDPLT

24.10

-1.04

343,300

ALLIANZ-PA

23.30

-0.84

500

PETDAG

18.88

-0.48

1,014,400

PPB

14.50

-0.30

830,000

F&N

32.28

-0.28

94,200

ALLIANZ

21.88

-0.20

31,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.78

-0.16

181,400

HLFG

17.16

-0.16

108,400

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