[CIMB] QoQ TTM Result on 31-Mar-2015 [#1]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	15,395,790	15,026,328	14,714,451	14,288,198	14,145,924	14,271,041	14,227,515	5.38%
YoY %	2.46%	2.12%	2.98%	1.01%	-0.88%	0.31%	-	-
Horiz. %	108.21%	105.61%	103.42%	100.43%	99.43%	100.31%	100.00%	-
PBT	3,913,993	3,166,770	3,271,525	3,668,934	4,276,423	5,249,540	5,456,534	-19.82%
YoY %	23.60%	-3.20%	-10.83%	-14.21%	-18.54%	-3.79%	-	-
Horiz. %	71.73%	58.04%	59.96%	67.24%	78.37%	96.21%	100.00%	-
Tax	-1,018,048	-881,109	-901,123	-986,264	-1,101,866	-1,243,654	-1,274,854	-13.89%
YoY %	-15.54%	2.22%	8.63%	10.49%	11.40%	2.45%	-	-
Horiz. %	79.86%	69.11%	70.68%	77.36%	86.43%	97.55%	100.00%	-
NP	2,895,945	2,285,661	2,370,402	2,682,670	3,174,557	4,005,886	4,181,680	-21.67%
YoY %	26.70%	-3.57%	-11.64%	-15.49%	-20.75%	-4.20%	-	-
Horiz. %	69.25%	54.66%	56.69%	64.15%	75.92%	95.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,849,509	2,224,088	2,310,466	2,620,650	3,106,808	3,944,757	4,116,178	-21.69%
YoY %	28.12%	-3.74%	-11.84%	-15.65%	-21.24%	-4.16%	-	-
Horiz. %	69.23%	54.03%	56.13%	63.67%	75.48%	95.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.01%	27.82%	27.54%	26.88%	25.77%	23.69%	23.36%	-
YoY %	-6.51%	1.02%	2.46%	4.31%	8.78%	1.41%	-	-
Horiz. %	111.34%	119.09%	117.89%	115.07%	110.32%	101.41%	100.00%	-
Total Cost	12,499,845	12,740,667	12,344,049	11,605,528	10,971,367	10,265,155	10,045,835	15.63%
YoY %	-1.89%	3.21%	6.36%	5.78%	6.88%	2.18%	-	-
Horiz. %	124.43%	126.83%	122.88%	115.53%	109.21%	102.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,862,185	39,519,057	38,639,445	38,394,273	37,370,247	36,540,932	35,789,920	9.21%
YoY %	3.40%	2.28%	0.64%	2.74%	2.27%	2.10%	-	-
Horiz. %	114.17%	110.42%	107.96%	107.28%	104.42%	102.10%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	1,188,685	675,042	675,042	1,257,049	1,257,049	1,682,208	1,682,208	-20.61%
YoY %	76.09%	0.00%	-46.30%	0.00%	-25.27%	0.00%	-	-
Horiz. %	70.66%	40.13%	40.13%	74.73%	74.73%	100.00%	100.00%	-
Div Payout %	41.72%	30.35%	29.22%	47.97%	40.46%	42.64%	40.87%	-
YoY %	37.46%	3.87%	-39.09%	18.56%	-5.11%	4.33%	-	-
Horiz. %	102.08%	74.26%	71.49%	117.37%	99.00%	104.33%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	40,862,185	39,519,057	38,639,445	38,394,273	37,370,247	36,540,932	35,789,920	9.21%
YoY %	3.40%	2.28%	0.64%	2.74%	2.27%	2.10%	-	-
Horiz. %	114.17%	110.42%	107.96%	107.28%	104.42%	102.10%	100.00%	-
NOSH	8,495,256	8,444,243	8,473,562	8,419,796	8,416,722	8,304,757	8,362,130	1.05%
YoY %	0.60%	-0.35%	0.64%	0.04%	1.35%	-0.69%	-	-
Horiz. %	101.59%	100.98%	101.33%	100.69%	100.65%	99.31%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	18.81%	15.21%	16.11%	18.78%	22.44%	28.07%	29.39%	-
YoY %	23.67%	-5.59%	-14.22%	-16.31%	-20.06%	-4.49%	-	-
Horiz. %	64.00%	51.75%	54.81%	63.90%	76.35%	95.51%	100.00%	-
ROE	6.97%	5.63%	5.98%	6.83%	8.31%	10.80%	11.50%	-
YoY %	23.80%	-5.85%	-12.45%	-17.81%	-23.06%	-6.09%	-	-
Horiz. %	60.61%	48.96%	52.00%	59.39%	72.26%	93.91%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	181.23	177.95	173.65	169.70	168.07	171.84	170.14	4.28%
YoY %	1.84%	2.48%	2.33%	0.97%	-2.19%	1.00%	-	-
Horiz. %	106.52%	104.59%	102.06%	99.74%	98.78%	101.00%	100.00%	-
EPS	33.54	26.34	27.27	31.12	36.91	47.50	49.22	-22.50%
YoY %	27.33%	-3.41%	-12.37%	-15.69%	-22.29%	-3.49%	-	-
Horiz. %	68.14%	53.51%	55.40%	63.23%	74.99%	96.51%	100.00%	-
DPS	14.00	8.00	8.00	15.00	14.94	20.26	20.12	-21.42%
YoY %	75.00%	0.00%	-46.67%	0.40%	-26.26%	0.70%	-	-
Horiz. %	69.58%	39.76%	39.76%	74.55%	74.25%	100.70%	100.00%	-
NAPS	4.81	4.68	4.56	4.56	4.44	4.40	4.28	8.07%
YoY %	2.78%	2.63%	0.00%	2.70%	0.91%	2.80%	-	-
Horiz. %	112.38%	109.35%	106.54%	106.54%	103.74%	102.80%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,419,796
RPS	144.16	140.70	137.78	133.79	132.45	133.63	133.22	5.38%
YoY %	2.46%	2.12%	2.98%	1.01%	-0.88%	0.31%	-	-
Horiz. %	108.21%	105.61%	103.42%	100.43%	99.42%	100.31%	100.00%	-
EPS	26.68	20.83	21.63	24.54	29.09	36.94	38.54	-21.69%
YoY %	28.08%	-3.70%	-11.86%	-15.64%	-21.25%	-4.15%	-	-
Horiz. %	69.23%	54.05%	56.12%	63.67%	75.48%	95.85%	100.00%	-
DPS	11.13	6.32	6.32	11.77	11.77	15.75	15.75	-20.61%
YoY %	76.11%	0.00%	-46.30%	0.00%	-25.27%	0.00%	-	-
Horiz. %	70.67%	40.13%	40.13%	74.73%	74.73%	100.00%	100.00%	-
NAPS	3.8261	3.7003	3.618	3.595	3.4991	3.4215	3.3512	9.21%
YoY %	3.40%	2.27%	0.64%	2.74%	2.27%	2.10%	-	-
Horiz. %	114.17%	110.42%	107.96%	107.28%	104.41%	102.10%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	4.54	4.46	5.47	6.22	5.56	7.03	7.32	-
P/RPS	2.51	2.51	3.15	3.67	3.31	4.09	4.30	-30.08%
YoY %	0.00%	-20.32%	-14.17%	10.88%	-19.07%	-4.88%	-	-
Horiz. %	58.37%	58.37%	73.26%	85.35%	76.98%	95.12%	100.00%	-
P/EPS	13.54	16.93	20.06	19.98	15.06	14.80	14.87	-6.03%
YoY %	-20.02%	-15.60%	0.40%	32.67%	1.76%	-0.47%	-	-
Horiz. %	91.06%	113.85%	134.90%	134.36%	101.28%	99.53%	100.00%	-
EY	7.39	5.91	4.98	5.00	6.64	6.76	6.72	6.52%
YoY %	25.04%	18.67%	-0.40%	-24.70%	-1.78%	0.60%	-	-
Horiz. %	109.97%	87.95%	74.11%	74.40%	98.81%	100.60%	100.00%	-
DY	3.08	1.79	1.46	2.41	2.69	2.88	2.75	7.82%
YoY %	72.07%	22.60%	-39.42%	-10.41%	-6.60%	4.73%	-	-
Horiz. %	112.00%	65.09%	53.09%	87.64%	97.82%	104.73%	100.00%	-
P/NAPS	0.94	0.95	1.20	1.36	1.25	1.60	1.71	-32.82%
YoY %	-1.05%	-20.83%	-11.76%	8.80%	-21.88%	-6.43%	-	-
Horiz. %	54.97%	55.56%	70.18%	79.53%	73.10%	93.57%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	25/11/15	28/08/15	20/05/15	27/02/15	18/11/14	29/08/14	-
Price	4.25	4.60	5.00	6.01	5.95	6.20	7.38	-
P/RPS	2.35	2.59	2.88	3.54	3.54	3.61	4.34	-33.49%
YoY %	-9.27%	-10.07%	-18.64%	0.00%	-1.94%	-16.82%	-	-
Horiz. %	54.15%	59.68%	66.36%	81.57%	81.57%	83.18%	100.00%	-
P/EPS	12.67	17.46	18.34	19.31	16.12	13.05	14.99	-10.57%
YoY %	-27.43%	-4.80%	-5.02%	19.79%	23.52%	-12.94%	-	-
Horiz. %	84.52%	116.48%	122.35%	128.82%	107.54%	87.06%	100.00%	-
EY	7.89	5.73	5.45	5.18	6.20	7.66	6.67	11.81%
YoY %	37.70%	5.14%	5.21%	-16.45%	-19.06%	14.84%	-	-
Horiz. %	118.29%	85.91%	81.71%	77.66%	92.95%	114.84%	100.00%	-
DY	3.29	1.74	1.60	2.50	2.51	3.27	2.73	13.20%
YoY %	89.08%	8.75%	-36.00%	-0.40%	-23.24%	19.78%	-	-
Horiz. %	120.51%	63.74%	58.61%	91.58%	91.94%	119.78%	100.00%	-
P/NAPS	0.88	0.98	1.10	1.32	1.34	1.41	1.72	-35.95%
YoY %	-10.20%	-10.91%	-16.67%	-1.49%	-4.96%	-18.02%	-	-
Horiz. %	51.16%	56.98%	63.95%	76.74%	77.91%	81.98%	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

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

243

CAPITALA

CAPITAL A BERHAD

204

PBBANK

PUBLIC BANK BHD

176

MAYBANK

MALAYAN BANKING BHD

163

SAPNRG

SAPURA ENERGY BERHAD

161

Daily Stocks

HSI-CVZ

0.22

+0.05

228,226,100

HSI-HUF

0.05

-0.035

224,154,400

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

MYEG

0.91

-0.025

53,373,900

HSI-HUQ

0.065

-0.03

52,047,300

ICONIC-WA

0.04

-0.005

49,185,000

BPURI

0.075

0.00

47,510,800

TOPGLOV

0.875

-0.005

40,368,000

More active Stocks

DLADY

33.60

+0.74

17,800

NESTLE

127.90

+0.70

56,000

GESHEN

4.28

+0.39

531,300

ALLIANZ

21.38

+0.34

51,300

HSI-CXJ

0.50

+0.31

10,000

LPI

12.28

+0.28

186,500

AJI

19.68

+0.26

31,300

CVIEW

1.52

+0.24

215,800

ATECH

2.99

+0.23

2,516,500

RCECAP

2.97

+0.20

2,219,400

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

424,600

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

UWC

2.97

-0.11

1,524,200

BAUTO-C39

0.04

-0.11

213,000

HSI-HS5

0.335

-0.095

400,000

PGF

1.83

-0.09

890,000

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