[CIMB] QoQ TTM Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	14,243,907	14,303,213	14,184,592	13,494,825	13,506,498	12,993,614	12,627,199	8.35%
YoY %	-0.41%	0.84%	5.11%	-0.09%	3.95%	2.90%	-	-
Horiz. %	112.80%	113.27%	112.33%	106.87%	106.96%	102.90%	100.00%	-
PBT	5,858,182	5,959,896	6,043,000	5,656,140	5,693,568	5,493,269	5,301,671	6.87%
YoY %	-1.71%	-1.38%	6.84%	-0.66%	3.65%	3.61%	-	-
Horiz. %	110.50%	112.42%	113.98%	106.69%	107.39%	103.61%	100.00%	-
Tax	-1,216,390	-1,231,411	-1,266,788	-1,259,333	-1,241,215	-1,191,468	-1,137,630	4.55%
YoY %	1.22%	2.79%	-0.59%	-1.46%	-4.18%	-4.73%	-	-
Horiz. %	106.92%	108.24%	111.35%	110.70%	109.11%	104.73%	100.00%	-
NP	4,641,792	4,728,485	4,776,212	4,396,807	4,452,353	4,301,801	4,164,041	7.50%
YoY %	-1.83%	-1.00%	8.63%	-1.25%	3.50%	3.31%	-	-
Horiz. %	111.47%	113.56%	114.70%	105.59%	106.92%	103.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,583,734	4,664,866	4,720,287	4,344,776	4,395,692	4,264,627	4,124,954	7.27%
YoY %	-1.74%	-1.17%	8.64%	-1.16%	3.07%	3.39%	-	-
Horiz. %	111.12%	113.09%	114.43%	105.33%	106.56%	103.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.76%	20.66%	20.96%	22.26%	21.80%	21.69%	21.46%	-
YoY %	0.48%	-1.43%	-5.84%	2.11%	0.51%	1.07%	-	-
Horiz. %	96.74%	96.27%	97.67%	103.73%	101.58%	101.07%	100.00%	-
Total Cost	9,602,115	9,574,728	9,408,380	9,098,018	9,054,145	8,691,813	8,463,158	8.77%
YoY %	0.29%	1.77%	3.41%	0.48%	4.17%	2.70%	-	-
Horiz. %	113.46%	113.13%	111.17%	107.50%	106.98%	102.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,007,623	30,014,183	30,027,663	28,396,592	27,344,529	27,054,684	25,935,498	10.20%
YoY %	-0.02%	-0.04%	5.74%	3.85%	1.07%	4.32%	-	-
Horiz. %	115.70%	115.73%	115.78%	109.49%	105.43%	104.32%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	2,333,095	2,333,095	1,737,937	1,737,937	1,114,749	1,114,749	1,635,087	26.71%
YoY %	0.00%	34.25%	0.00%	55.90%	0.00%	-31.82%	-	-
Horiz. %	142.69%	142.69%	106.29%	106.29%	68.18%	68.18%	100.00%	-
Div Payout %	50.90%	50.01%	36.82%	40.00%	25.36%	26.14%	39.64%	-
YoY %	1.78%	35.82%	-7.95%	57.73%	-2.98%	-34.06%	-	-
Horiz. %	128.41%	126.16%	92.89%	100.91%	63.98%	65.94%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	30,007,623	30,014,183	30,027,663	28,396,592	27,344,529	27,054,684	25,935,498	10.20%
YoY %	-0.02%	-0.04%	5.74%	3.85%	1.07%	4.32%	-	-
Horiz. %	115.70%	115.73%	115.78%	109.49%	105.43%	104.32%	100.00%	-
NOSH	7,616,148	7,541,252	7,432,589	7,433,663	7,430,578	7,432,605	7,431,374	1.64%
YoY %	0.99%	1.46%	-0.01%	0.04%	-0.03%	0.02%	-	-
Horiz. %	102.49%	101.48%	100.02%	100.03%	99.99%	100.02%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	32.59%	33.06%	33.67%	32.58%	32.96%	33.11%	32.98%	-
YoY %	-1.42%	-1.81%	3.35%	-1.15%	-0.45%	0.39%	-	-
Horiz. %	98.82%	100.24%	102.09%	98.79%	99.94%	100.39%	100.00%	-
ROE	15.28%	15.54%	15.72%	15.30%	16.08%	15.76%	15.90%	-
YoY %	-1.67%	-1.15%	2.75%	-4.85%	2.03%	-0.88%	-	-
Horiz. %	96.10%	97.74%	98.87%	96.23%	101.13%	99.12%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	187.02	189.67	190.84	181.54	181.77	174.82	169.92	6.59%
YoY %	-1.40%	-0.61%	5.12%	-0.13%	3.98%	2.88%	-	-
Horiz. %	110.06%	111.62%	112.31%	106.84%	106.97%	102.88%	100.00%	-
EPS	60.18	61.86	63.51	58.45	59.16	57.38	55.51	5.52%
YoY %	-2.72%	-2.60%	8.66%	-1.20%	3.10%	3.37%	-	-
Horiz. %	108.41%	111.44%	114.41%	105.30%	106.58%	103.37%	100.00%	-
DPS	30.63	31.20	23.38	23.38	15.00	15.00	22.00	24.66%
YoY %	-1.83%	33.45%	0.00%	55.87%	0.00%	-31.82%	-	-
Horiz. %	139.23%	141.82%	106.27%	106.27%	68.18%	68.18%	100.00%	-
NAPS	3.94	3.98	4.04	3.82	3.68	3.64	3.49	8.41%
YoY %	-1.01%	-1.49%	5.76%	3.80%	1.10%	4.30%	-	-
Horiz. %	112.89%	114.04%	115.76%	109.46%	105.44%	104.30%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,433,663
RPS	132.88	133.43	132.32	125.89	126.00	121.21	117.80	8.35%
YoY %	-0.41%	0.84%	5.11%	-0.09%	3.95%	2.89%	-	-
Horiz. %	112.80%	113.27%	112.33%	106.87%	106.96%	102.89%	100.00%	-
EPS	42.76	43.52	44.03	40.53	41.01	39.78	38.48	7.27%
YoY %	-1.75%	-1.16%	8.64%	-1.17%	3.09%	3.38%	-	-
Horiz. %	111.12%	113.10%	114.42%	105.33%	106.57%	103.38%	100.00%	-
DPS	21.76	21.76	16.21	16.21	10.40	10.40	15.25	26.71%
YoY %	0.00%	34.24%	0.00%	55.87%	0.00%	-31.80%	-	-
Horiz. %	142.69%	142.69%	106.30%	106.30%	68.20%	68.20%	100.00%	-
NAPS	2.7993	2.7999	2.8012	2.649	2.5509	2.5239	2.4194	10.20%
YoY %	-0.02%	-0.05%	5.75%	3.85%	1.07%	4.32%	-	-
Horiz. %	115.70%	115.73%	115.78%	109.49%	105.44%	104.32%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	7.52	8.28	7.63	7.63	7.50	7.57	7.69	-
P/RPS	4.02	4.37	4.00	4.20	4.13	4.33	4.53	-7.64%
YoY %	-8.01%	9.25%	-4.76%	1.69%	-4.62%	-4.42%	-	-
Horiz. %	88.74%	96.47%	88.30%	92.72%	91.17%	95.58%	100.00%	-
P/EPS	12.49	13.39	12.01	13.05	12.68	13.19	13.85	-6.65%
YoY %	-6.72%	11.49%	-7.97%	2.92%	-3.87%	-4.77%	-	-
Horiz. %	90.18%	96.68%	86.71%	94.22%	91.55%	95.23%	100.00%	-
EY	8.00	7.47	8.32	7.66	7.89	7.58	7.22	7.07%
YoY %	7.10%	-10.22%	8.62%	-2.92%	4.09%	4.99%	-	-
Horiz. %	110.80%	103.46%	115.24%	106.09%	109.28%	104.99%	100.00%	-
DY	4.07	3.77	3.06	3.06	2.00	1.98	2.86	26.49%
YoY %	7.96%	23.20%	0.00%	53.00%	1.01%	-30.77%	-	-
Horiz. %	142.31%	131.82%	106.99%	106.99%	69.93%	69.23%	100.00%	-
P/NAPS	1.91	2.08	1.89	2.00	2.04	2.08	2.20	-8.98%
YoY %	-8.17%	10.05%	-5.50%	-1.96%	-1.92%	-5.45%	-	-
Horiz. %	86.82%	94.55%	85.91%	90.91%	92.73%	94.55%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	18/11/13	26/08/13	21/05/13	25/02/13	20/11/12	15/08/12	24/05/12	-
Price	7.42	7.48	8.50	7.07	7.67	7.91	7.19	-
P/RPS	3.97	3.94	4.45	3.89	4.22	4.52	4.23	-4.13%
YoY %	0.76%	-11.46%	14.40%	-7.82%	-6.64%	6.86%	-	-
Horiz. %	93.85%	93.14%	105.20%	91.96%	99.76%	106.86%	100.00%	-
P/EPS	12.33	12.09	13.38	12.10	12.97	13.79	12.95	-3.21%
YoY %	1.99%	-9.64%	10.58%	-6.71%	-5.95%	6.49%	-	-
Horiz. %	95.21%	93.36%	103.32%	93.44%	100.15%	106.49%	100.00%	-
EY	8.11	8.27	7.47	8.27	7.71	7.25	7.72	3.33%
YoY %	-1.93%	10.71%	-9.67%	7.26%	6.34%	-6.09%	-	-
Horiz. %	105.05%	107.12%	96.76%	107.12%	99.87%	93.91%	100.00%	-
DY	4.13	4.17	2.75	3.31	1.96	1.90	3.06	22.10%
YoY %	-0.96%	51.64%	-16.92%	68.88%	3.16%	-37.91%	-	-
Horiz. %	134.97%	136.27%	89.87%	108.17%	64.05%	62.09%	100.00%	-
P/NAPS	1.88	1.88	2.10	1.85	2.08	2.17	2.06	-5.90%
YoY %	0.00%	-10.48%	13.51%	-11.06%	-4.15%	5.34%	-	-
Horiz. %	91.26%	91.26%	101.94%	89.81%	100.97%	105.34%	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