[CIMB] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	9,772,186	8,668,426	8,236,835	7,740,513	7,816,751	8,591,696	8,899,533	6.42%
YoY %	12.73%	5.24%	6.41%	-0.98%	-9.02%	-3.46%	-	-
Horiz. %	109.81%	97.40%	92.55%	86.98%	87.83%	96.54%	100.00%	-
PBT	3,166,390	2,737,537	2,805,810	2,715,660	3,006,078	3,639,411	3,608,980	-8.34%
YoY %	15.67%	-2.43%	3.32%	-9.66%	-17.40%	0.84%	-	-
Horiz. %	87.74%	75.85%	77.75%	75.25%	83.29%	100.84%	100.00%	-
Tax	-716,005	-606,180	-695,354	-703,114	-786,829	-817,298	-777,468	-5.33%
YoY %	-18.12%	12.82%	1.10%	10.64%	3.73%	-5.12%	-	-
Horiz. %	92.09%	77.97%	89.44%	90.44%	101.20%	105.12%	100.00%	-
NP	2,450,385	2,131,357	2,110,456	2,012,546	2,219,249	2,822,113	2,831,512	-9.17%
YoY %	14.97%	0.99%	4.86%	-9.31%	-21.36%	-0.33%	-	-
Horiz. %	86.54%	75.27%	74.53%	71.08%	78.38%	99.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,322,521	2,043,652	2,030,648	1,952,038	2,119,191	2,703,065	2,713,259	-9.83%
YoY %	13.65%	0.64%	4.03%	-7.89%	-21.60%	-0.38%	-	-
Horiz. %	85.60%	75.32%	74.84%	71.94%	78.11%	99.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.61%	22.14%	24.78%	25.89%	26.17%	22.46%	21.54%	-
YoY %	2.12%	-10.65%	-4.29%	-1.07%	16.52%	4.27%	-	-
Horiz. %	104.97%	102.79%	115.04%	120.19%	121.49%	104.27%	100.00%	-
Total Cost	7,321,801	6,537,069	6,126,379	5,727,967	5,597,502	5,769,583	6,068,021	13.32%
YoY %	12.00%	6.70%	6.96%	2.33%	-2.98%	-4.92%	-	-
Horiz. %	120.66%	107.73%	100.96%	94.40%	92.25%	95.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,389,196	18,281,621	17,209,008	16,779,264	15,896,463	15,732,591	15,848,010	14.37%
YoY %	6.06%	6.23%	2.56%	5.55%	1.04%	-0.73%	-	-
Horiz. %	122.34%	115.36%	108.59%	105.88%	100.31%	99.27%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	866,697	866,697	866,697	866,697	842,734	842,734	842,734	1.88%
YoY %	0.00%	0.00%	0.00%	2.84%	0.00%	0.00%	-	-
Horiz. %	102.84%	102.84%	102.84%	102.84%	100.00%	100.00%	100.00%	-
Div Payout %	37.32%	42.41%	42.68%	44.40%	39.77%	31.18%	31.06%	-
YoY %	-12.00%	-0.63%	-3.87%	11.64%	27.55%	0.39%	-	-
Horiz. %	120.15%	136.54%	137.41%	142.95%	128.04%	100.39%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	19,389,196	18,281,621	17,209,008	16,779,264	15,896,463	15,732,591	15,848,010	14.37%
YoY %	6.06%	6.23%	2.56%	5.55%	1.04%	-0.73%	-	-
Horiz. %	122.34%	115.36%	108.59%	105.88%	100.31%	99.27%	100.00%	-
NOSH	3,531,729	3,529,270	3,577,756	3,466,790	3,325,619	3,361,664	3,364,758	3.27%
YoY %	0.07%	-1.36%	3.20%	4.24%	-1.07%	-0.09%	-	-
Horiz. %	104.96%	104.89%	106.33%	103.03%	98.84%	99.91%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	25.08%	24.59%	25.62%	26.00%	28.39%	32.85%	31.82%	-
YoY %	1.99%	-4.02%	-1.46%	-8.42%	-13.58%	3.24%	-	-
Horiz. %	78.82%	77.28%	80.52%	81.71%	89.22%	103.24%	100.00%	-
ROE	11.98%	11.18%	11.80%	11.63%	13.33%	17.18%	17.12%	-
YoY %	7.16%	-5.25%	1.46%	-12.75%	-22.41%	0.35%	-	-
Horiz. %	69.98%	65.30%	68.93%	67.93%	77.86%	100.35%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	276.70	245.62	230.22	223.28	235.05	255.58	264.49	3.05%
YoY %	12.65%	6.69%	3.11%	-5.01%	-8.03%	-3.37%	-	-
Horiz. %	104.62%	92.87%	87.04%	84.42%	88.87%	96.63%	100.00%	-
EPS	65.76	57.91	56.76	56.31	63.72	80.41	80.64	-12.70%
YoY %	13.56%	2.03%	0.80%	-11.63%	-20.76%	-0.29%	-	-
Horiz. %	81.55%	71.81%	70.39%	69.83%	79.02%	99.71%	100.00%	-
DPS	25.00	24.56	24.22	25.00	25.00	25.00	25.05	-0.13%
YoY %	1.79%	1.40%	-3.12%	0.00%	0.00%	-0.20%	-	-
Horiz. %	99.80%	98.04%	96.69%	99.80%	99.80%	99.80%	100.00%	-
NAPS	5.49	5.18	4.81	4.84	4.78	4.68	4.71	10.74%
YoY %	5.98%	7.69%	-0.62%	1.26%	2.14%	-0.64%	-	-
Horiz. %	116.56%	109.98%	102.12%	102.76%	101.49%	99.36%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,466,790
RPS	91.47	81.14	77.10	72.45	73.17	80.42	83.30	6.43%
YoY %	12.73%	5.24%	6.42%	-0.98%	-9.02%	-3.46%	-	-
Horiz. %	109.81%	97.41%	92.56%	86.97%	87.84%	96.54%	100.00%	-
EPS	21.74	19.13	19.01	18.27	19.84	25.30	25.40	-9.84%
YoY %	13.64%	0.63%	4.05%	-7.91%	-21.58%	-0.39%	-	-
Horiz. %	85.59%	75.31%	74.84%	71.93%	78.11%	99.61%	100.00%	-
DPS	8.11	8.11	8.11	8.11	7.89	7.89	7.89	1.84%
YoY %	0.00%	0.00%	0.00%	2.79%	0.00%	0.00%	-	-
Horiz. %	102.79%	102.79%	102.79%	102.79%	100.00%	100.00%	100.00%	-
NAPS	1.8149	1.7112	1.6108	1.5706	1.488	1.4726	1.4834	14.37%
YoY %	6.06%	6.23%	2.56%	5.55%	1.05%	-0.73%	-	-
Horiz. %	122.35%	115.36%	108.59%	105.88%	100.31%	99.27%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	11.10	9.05	6.85	5.85	7.65	8.00	9.95	-
P/RPS	4.01	3.68	2.98	2.62	3.25	3.13	3.76	4.38%
YoY %	8.97%	23.49%	13.74%	-19.38%	3.83%	-16.76%	-	-
Horiz. %	106.65%	97.87%	79.26%	69.68%	86.44%	83.24%	100.00%	-
P/EPS	16.88	15.63	12.07	10.39	12.01	9.95	12.34	23.20%
YoY %	8.00%	29.49%	16.17%	-13.49%	20.70%	-19.37%	-	-
Horiz. %	136.79%	126.66%	97.81%	84.20%	97.33%	80.63%	100.00%	-
EY	5.92	6.40	8.29	9.63	8.33	10.05	8.10	-18.84%
YoY %	-7.50%	-22.80%	-13.91%	15.61%	-17.11%	24.07%	-	-
Horiz. %	73.09%	79.01%	102.35%	118.89%	102.84%	124.07%	100.00%	-
DY	2.25	2.71	3.54	4.27	3.27	3.13	2.52	-7.27%
YoY %	-16.97%	-23.45%	-17.10%	30.58%	4.47%	24.21%	-	-
Horiz. %	89.29%	107.54%	140.48%	169.44%	129.76%	124.21%	100.00%	-
P/NAPS	2.02	1.75	1.42	1.21	1.60	1.71	2.11	-2.86%
YoY %	15.43%	23.24%	17.36%	-24.38%	-6.43%	-18.96%	-	-
Horiz. %	95.73%	82.94%	67.30%	57.35%	75.83%	81.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	10/11/09	12/08/09	14/05/09	23/02/09	13/11/08	14/08/08	09/05/08	-
Price	12.82	10.80	8.85	6.45	6.10	8.10	9.90	-
P/RPS	4.63	4.40	3.84	2.89	2.60	3.17	3.74	15.27%
YoY %	5.23%	14.58%	32.87%	11.15%	-17.98%	-15.24%	-	-
Horiz. %	123.80%	117.65%	102.67%	77.27%	69.52%	84.76%	100.00%	-
P/EPS	19.49	18.65	15.59	11.46	9.57	10.07	12.28	36.02%
YoY %	4.50%	19.63%	36.04%	19.75%	-4.97%	-18.00%	-	-
Horiz. %	158.71%	151.87%	126.95%	93.32%	77.93%	82.00%	100.00%	-
EY	5.13	5.36	6.41	8.73	10.45	9.93	8.15	-26.53%
YoY %	-4.29%	-16.38%	-26.58%	-16.46%	5.24%	21.84%	-	-
Horiz. %	62.94%	65.77%	78.65%	107.12%	128.22%	121.84%	100.00%	-
DY	1.95	2.27	2.74	3.88	4.10	3.09	2.53	-15.92%
YoY %	-14.10%	-17.15%	-29.38%	-5.37%	32.69%	22.13%	-	-
Horiz. %	77.08%	89.72%	108.30%	153.36%	162.06%	122.13%	100.00%	-
P/NAPS	2.34	2.08	1.84	1.33	1.28	1.73	2.10	7.47%
YoY %	12.50%	13.04%	38.35%	3.91%	-26.01%	-17.62%	-	-
Horiz. %	111.43%	99.05%	87.62%	63.33%	60.95%	82.38%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

292

MPI

MALAYSIAN PACIFIC INDUSTRIES

275

PTRANS

PERAK TRANSIT BERHAD

252

GENTING

GENTING BHD

132

DSONIC

DATASONIC GROUP BERHAD

112

DUFU

DUFU TECHNOLOGY CORP. BHD

108

YTLPOWR

YTL POWER INTERNATIONAL BHD

104

MAYBANK

MALAYAN BANKING BHD

MAHSING

MAH SING GROUP BHD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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