[CIMB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	17,481,334	15,669,508	15,138,969	13,965,097	14,499,489	13,500,713	11,654,754	6.98%
YoY %	11.56%	3.50%	8.41%	-3.69%	7.40%	15.84%	-	-
Horiz. %	149.99%	134.45%	129.90%	119.82%	124.41%	115.84%	100.00%	-
PBT	6,099,474	4,896,653	3,709,109	5,188,646	5,988,232	5,695,070	5,064,229	3.14%
YoY %	24.56%	32.02%	-28.51%	-13.35%	5.15%	12.46%	-	-
Horiz. %	120.44%	96.69%	73.24%	102.46%	118.25%	112.46%	100.00%	-
Tax	-1,413,374	-1,223,938	-961,989	-1,256,332	-1,252,002	-1,285,488	-1,158,682	3.36%
YoY %	-15.48%	-27.23%	23.43%	-0.35%	2.60%	-10.94%	-	-
Horiz. %	121.98%	105.63%	83.02%	108.43%	108.05%	110.94%	100.00%	-
NP	4,686,100	3,672,714	2,747,120	3,932,314	4,736,229	4,409,582	3,905,546	3.08%
YoY %	27.59%	33.69%	-30.14%	-16.97%	7.41%	12.91%	-	-
Horiz. %	119.99%	94.04%	70.34%	100.69%	121.27%	112.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,553,261	3,613,073	2,698,360	3,875,320	4,669,514	4,350,904	3,864,378	2.76%
YoY %	26.02%	33.90%	-30.37%	-17.01%	7.32%	12.59%	-	-
Horiz. %	117.83%	93.50%	69.83%	100.28%	120.83%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.17%	25.00%	25.94%	24.21%	20.91%	22.57%	22.88%	-
YoY %	-7.32%	-3.62%	7.15%	15.78%	-7.35%	-1.35%	-	-
Horiz. %	101.27%	109.27%	113.37%	105.81%	91.39%	98.65%	100.00%	-
Total Cost	12,795,234	11,996,793	12,391,849	10,032,782	9,763,260	9,091,130	7,749,208	8.70%
YoY %	6.66%	-3.19%	23.51%	2.76%	7.39%	17.32%	-	-
Horiz. %	165.12%	154.81%	159.91%	129.47%	125.99%	117.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,623,511	43,398,371	39,595,498	36,310,492	29,667,633	27,354,201	25,050,568	11.29%
YoY %	9.74%	9.60%	9.05%	22.39%	8.46%	9.20%	-	-
Horiz. %	190.11%	173.24%	158.06%	144.95%	118.43%	109.20%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	1,555,238	921,996	338,423	1,100,317	1,287,103	495,547	1,189,344	4.56%
YoY %	68.68%	172.44%	-69.24%	-14.51%	159.73%	-58.33%	-	-
Horiz. %	130.76%	77.52%	28.45%	92.51%	108.22%	41.67%	100.00%	-
Div Payout %	34.16%	25.52%	12.54%	28.39%	27.56%	11.39%	30.78%	-
YoY %	33.86%	103.51%	-55.83%	3.01%	141.97%	-63.00%	-	-
Horiz. %	110.98%	82.91%	40.74%	92.24%	89.54%	37.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	47,623,511	43,398,371	39,595,498	36,310,492	29,667,633	27,354,201	25,050,568	11.29%
YoY %	9.74%	9.60%	9.05%	22.39%	8.46%	9.20%	-	-
Horiz. %	190.11%	173.24%	158.06%	144.95%	118.43%	109.20%	100.00%	-
NOSH	8,972,532	8,643,716	8,460,576	8,252,384	7,529,856	7,433,206	7,433,403	3.18%
YoY %	3.80%	2.16%	2.52%	9.60%	1.30%	-0.00%	-	-
Horiz. %	120.71%	116.28%	113.82%	111.02%	101.30%	100.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	26.81%	23.44%	18.15%	28.16%	32.66%	32.66%	33.51%	-
YoY %	14.38%	29.15%	-35.55%	-13.78%	0.00%	-2.54%	-	-
Horiz. %	80.01%	69.95%	54.16%	84.03%	97.46%	97.46%	100.00%	-
ROE	9.56%	8.33%	6.81%	10.67%	15.74%	15.91%	15.43%	-
YoY %	14.77%	22.32%	-36.18%	-32.21%	-1.07%	3.11%	-	-
Horiz. %	61.96%	53.99%	44.13%	69.15%	102.01%	103.11%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	194.83	181.28	178.94	169.22	192.56	181.63	156.79	3.68%
YoY %	7.47%	1.31%	5.74%	-12.12%	6.02%	15.84%	-	-
Horiz. %	124.26%	115.62%	114.13%	107.93%	122.81%	115.84%	100.00%	-
EPS	50.75	41.80	31.89	46.96	62.01	58.53	51.99	-0.40%
YoY %	21.41%	31.08%	-32.09%	-24.27%	5.95%	12.58%	-	-
Horiz. %	97.61%	80.40%	61.34%	90.33%	119.27%	112.58%	100.00%	-
DPS	17.33	10.67	4.00	13.33	17.09	6.67	16.00	1.33%
YoY %	62.42%	166.75%	-69.99%	-22.00%	156.22%	-58.31%	-	-
Horiz. %	108.31%	66.69%	25.00%	83.31%	106.81%	41.69%	100.00%	-
NAPS	5.3077	5.0208	4.68	4.40	3.94	3.68	3.37	7.85%
YoY %	5.71%	7.28%	6.36%	11.68%	7.07%	9.20%	-	-
Horiz. %	157.50%	148.99%	138.87%	130.56%	116.91%	109.20%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 8,304,757
RPS	163.69	146.72	141.75	130.76	135.76	126.41	109.13	6.98%
YoY %	11.57%	3.51%	8.40%	-3.68%	7.40%	15.83%	-	-
Horiz. %	150.00%	134.45%	129.89%	119.82%	124.40%	115.83%	100.00%	-
EPS	42.63	33.83	25.27	36.29	43.72	40.74	36.18	2.76%
YoY %	26.01%	33.87%	-30.37%	-16.99%	7.31%	12.60%	-	-
Horiz. %	117.83%	93.50%	69.85%	100.30%	120.84%	112.60%	100.00%	-
DPS	14.56	8.63	3.17	10.30	12.05	4.64	11.14	4.55%
YoY %	68.71%	172.24%	-69.22%	-14.52%	159.70%	-58.35%	-	-
Horiz. %	130.70%	77.47%	28.46%	92.46%	108.17%	41.65%	100.00%	-
NAPS	4.4592	4.0636	3.7075	3.3999	2.7779	2.5613	2.3456	11.29%
YoY %	9.74%	9.60%	9.05%	22.39%	8.46%	9.20%	-	-
Horiz. %	190.11%	173.24%	158.06%	144.95%	118.43%	109.20%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	6.30	4.71	4.46	7.03	7.52	7.50	6.97	-
P/RPS	3.23	2.60	2.49	4.15	3.91	4.13	4.45	-5.19%
YoY %	24.23%	4.42%	-40.00%	6.14%	-5.33%	-7.19%	-	-
Horiz. %	72.58%	58.43%	55.96%	93.26%	87.87%	92.81%	100.00%	-
P/EPS	12.41	11.27	13.98	14.97	12.13	12.81	13.41	-1.28%
YoY %	10.12%	-19.38%	-6.61%	23.41%	-5.31%	-4.47%	-	-
Horiz. %	92.54%	84.04%	104.25%	111.63%	90.45%	95.53%	100.00%	-
EY	8.06	8.87	7.15	6.68	8.25	7.80	7.46	1.29%
YoY %	-9.13%	24.06%	7.04%	-19.03%	5.77%	4.56%	-	-
Horiz. %	108.04%	118.90%	95.84%	89.54%	110.59%	104.56%	100.00%	-
DY	2.75	2.26	0.90	1.90	2.27	0.89	2.30	3.02%
YoY %	21.68%	151.11%	-52.63%	-16.30%	155.06%	-61.30%	-	-
Horiz. %	119.57%	98.26%	39.13%	82.61%	98.70%	38.70%	100.00%	-
P/NAPS	1.19	0.94	0.95	1.60	1.91	2.04	2.07	-8.80%
YoY %	26.60%	-1.05%	-40.63%	-16.23%	-6.37%	-1.45%	-	-
Horiz. %	57.49%	45.41%	45.89%	77.29%	92.27%	98.55%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	16/11/16	25/11/15	18/11/14	18/11/13	20/11/12	15/11/11	-
Price	5.96	4.79	4.60	6.20	7.42	7.67	7.10	-
P/RPS	3.06	2.64	2.57	3.66	3.85	4.22	4.53	-6.32%
YoY %	15.91%	2.72%	-29.78%	-4.94%	-8.77%	-6.84%	-	-
Horiz. %	67.55%	58.28%	56.73%	80.79%	84.99%	93.16%	100.00%	-
P/EPS	11.74	11.46	14.42	13.20	11.97	13.10	13.66	-2.49%
YoY %	2.44%	-20.53%	9.24%	10.28%	-8.63%	-4.10%	-	-
Horiz. %	85.94%	83.89%	105.56%	96.63%	87.63%	95.90%	100.00%	-
EY	8.51	8.73	6.93	7.57	8.36	7.63	7.32	2.53%
YoY %	-2.52%	25.97%	-8.45%	-9.45%	9.57%	4.23%	-	-
Horiz. %	116.26%	119.26%	94.67%	103.42%	114.21%	104.23%	100.00%	-
DY	2.91	2.23	0.87	2.15	2.30	0.87	2.25	4.37%
YoY %	30.49%	156.32%	-59.53%	-6.52%	164.37%	-61.33%	-	-
Horiz. %	129.33%	99.11%	38.67%	95.56%	102.22%	38.67%	100.00%	-
P/NAPS	1.12	0.95	0.98	1.41	1.88	2.08	2.11	-10.00%
YoY %	17.89%	-3.06%	-30.50%	-25.00%	-9.62%	-1.42%	-	-
Horiz. %	53.08%	45.02%	46.45%	66.82%	89.10%	98.58%	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

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 11:10:00

EMA 5

5 Mins

BUY

2024-04-29 11:10:00

ADX

5 Mins

BUY

2024-04-29 09:30:00

ADX

30 Mins

SELL

2024-04-29 09:15:00

EMA 5

5 Mins

SELL

2024-04-29 09:15:00

ADX

5 Mins

SELL

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

OPENSYS

OPENSYS (M) BHD

932

MPI

MALAYSIAN PACIFIC INDUSTRIES

569

PTRANS

PERAK TRANSIT BERHAD

557

HLIND

HONG LEONG INDUSTRIES BHD

542

YTLPOWR

YTL POWER INTERNATIONAL BHD

472

MYEG

MY E.G. SERVICES BHD

433

YTL

YTL CORPORATION BHD

345

CAPITALA

CAPITAL A BERHAD

310

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.19

+0.02

248,944,300

HSI-HUS

0.07

-0.02

195,550,100

MYEG

0.905

-0.01

152,686,600

TWL

0.03

0.00

92,858,600

CAPITALA

0.785

+0.05

52,339,700

BPURI

0.075

0.00

51,608,000

TOPGLOV

0.88

+0.05

43,638,300

0.12

+0.01

34,873,700

YTL

3.18

+0.15

33,531,500

HSI-CVA

0.28

+0.025

31,474,300

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.80

+0.38

31,358,100

APOLLO

6.85

+0.36

110,400

MPI

29.80

+0.30

15,100

PBA

2.04

+0.22

2,641,600

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

YTLPOWR-C36

0.985

+0.16

544,000

YTL

3.18

+0.15

33,531,500

More gainer Stocks

UTDPLT

24.48

-0.42

334,500

HSI-HS4

0.225

-0.255

16,000

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

AIRPORT

10.00

-0.20

1,705,600

NESTLE

127.00

-0.20

38,300

KLCC

7.53

-0.18

26,900

PETDAG

21.66

-0.18

5,700

KUAISHO-C17

0.08

-0.12

58,800

DLADY

34.08

-0.12

10,700

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