[CIMB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	10,473,823	10,874,617	10,125,535	8,741,066	8,692,520	7,889,775	5,858,101	10.16%
YoY %	-3.69%	7.40%	15.84%	0.56%	10.17%	34.68%	-	-
Horiz. %	178.79%	185.63%	172.85%	149.21%	148.38%	134.68%	100.00%	-
PBT	3,891,485	4,491,174	4,271,303	3,798,172	3,498,695	2,718,254	2,267,523	9.41%
YoY %	-13.35%	5.15%	12.46%	8.56%	28.71%	19.88%	-	-
Horiz. %	171.62%	198.07%	188.37%	167.50%	154.30%	119.88%	100.00%	-
Tax	-942,249	-939,002	-964,116	-869,012	-689,765	-564,798	-551,906	9.31%
YoY %	-0.35%	2.60%	-10.94%	-25.99%	-22.13%	-2.34%	-	-
Horiz. %	170.73%	170.14%	174.69%	157.46%	124.98%	102.34%	100.00%	-
NP	2,949,236	3,552,172	3,307,187	2,929,160	2,808,930	2,153,456	1,715,617	9.44%
YoY %	-16.97%	7.41%	12.91%	4.28%	30.44%	25.52%	-	-
Horiz. %	171.91%	207.05%	192.77%	170.74%	163.73%	125.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,906,490	3,502,136	3,263,178	2,898,284	2,643,213	2,003,923	1,633,440	10.07%
YoY %	-17.01%	7.32%	12.59%	9.65%	31.90%	22.68%	-	-
Horiz. %	177.94%	214.40%	199.77%	177.43%	161.82%	122.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	20.91%	22.57%	22.88%	19.71%	20.78%	24.34%	-
YoY %	15.78%	-7.35%	-1.35%	16.08%	-5.15%	-14.63%	-	-
Horiz. %	99.47%	85.91%	92.73%	94.00%	80.98%	85.37%	100.00%	-
Total Cost	7,524,587	7,322,445	6,818,348	5,811,906	5,883,590	5,736,319	4,142,484	10.45%
YoY %	2.76%	7.39%	17.32%	-1.22%	2.57%	38.48%	-	-
Horiz. %	181.64%	176.76%	164.60%	140.30%	142.03%	138.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	36,310,493	29,667,633	27,354,202	25,050,567	22,245,919	19,375,725	15,993,124	14.63%
YoY %	22.39%	8.46%	9.20%	12.61%	14.81%	21.15%	-	-
Horiz. %	227.04%	185.50%	171.04%	156.63%	139.10%	121.15%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	825,238	965,327	371,660	892,008	1,285,003	-	-	-
YoY %	-14.51%	159.73%	-58.33%	-30.58%	0.00%	-	-	-
Horiz. %	64.22%	75.12%	28.92%	69.42%	100.00%	-	-	-
Div Payout %	28.39%	27.56%	11.39%	30.78%	48.62%	-	-	-
YoY %	3.01%	141.97%	-63.00%	-36.69%	0.00%	-	-	-
Horiz. %	58.39%	56.68%	23.43%	63.31%	100.00%	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	36,310,493	29,667,633	27,354,202	25,050,567	22,245,919	19,375,725	15,993,124	14.63%
YoY %	22.39%	8.46%	9.20%	12.61%	14.81%	21.15%	-	-
Horiz. %	227.04%	185.50%	171.04%	156.63%	139.10%	121.15%	100.00%	-
NOSH	8,252,384	7,529,856	7,433,207	7,433,403	7,107,322	3,529,276	3,345,841	16.22%
YoY %	9.60%	1.30%	-0.00%	4.59%	101.38%	5.48%	-	-
Horiz. %	246.65%	225.05%	222.16%	222.17%	212.42%	105.48%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	28.16%	32.66%	32.66%	33.51%	32.31%	27.29%	29.29%	-
YoY %	-13.78%	0.00%	-2.54%	3.71%	18.40%	-6.83%	-	-
Horiz. %	96.14%	111.51%	111.51%	114.41%	110.31%	93.17%	100.00%	-
ROE	8.00%	11.80%	11.93%	11.57%	11.88%	10.34%	10.21%	-
YoY %	-32.20%	-1.09%	3.11%	-2.61%	14.89%	1.27%	-	-
Horiz. %	78.35%	115.57%	116.85%	113.32%	116.36%	101.27%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	126.92	144.42	136.22	117.59	122.30	223.55	175.09	-5.21%
YoY %	-12.12%	6.02%	15.84%	-3.85%	-45.29%	27.68%	-	-
Horiz. %	72.49%	82.48%	77.80%	67.16%	69.85%	127.68%	100.00%	-
EPS	35.22	46.51	43.90	38.99	37.19	56.78	48.82	-5.29%
YoY %	-24.27%	5.95%	12.59%	4.84%	-34.50%	16.30%	-	-
Horiz. %	72.14%	95.27%	89.92%	79.86%	76.18%	116.30%	100.00%	-
DPS	10.00	12.82	5.00	12.00	18.08	0.00	0.00	-
YoY %	-22.00%	156.40%	-58.33%	-33.63%	0.00%	0.00%	-	-
Horiz. %	55.31%	70.91%	27.65%	66.37%	100.00%	-	-	-
NAPS	4.40	3.94	3.68	3.37	3.13	5.49	4.78	-1.37%
YoY %	11.68%	7.07%	9.20%	7.67%	-42.99%	14.85%	-	-
Horiz. %	92.05%	82.43%	76.99%	70.50%	65.48%	114.85%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,433,931
RPS	97.62	101.36	94.38	81.47	81.02	73.54	54.60	10.16%
YoY %	-3.69%	7.40%	15.85%	0.56%	10.17%	34.69%	-	-
Horiz. %	178.79%	185.64%	172.86%	149.21%	148.39%	134.69%	100.00%	-
EPS	27.09	32.64	30.41	27.01	24.64	18.68	15.22	10.08%
YoY %	-17.00%	7.33%	12.59%	9.62%	31.91%	22.73%	-	-
Horiz. %	177.99%	214.45%	199.80%	177.46%	161.89%	122.73%	100.00%	-
DPS	7.69	9.00	3.46	8.31	11.98	0.00	0.00	-
YoY %	-14.56%	160.12%	-58.36%	-30.63%	0.00%	0.00%	-	-
Horiz. %	64.19%	75.13%	28.88%	69.37%	100.00%	-	-	-
NAPS	3.3844	2.7652	2.5496	2.3349	2.0735	1.8059	1.4907	14.63%
YoY %	22.39%	8.46%	9.20%	12.61%	14.82%	21.14%	-	-
Horiz. %	227.03%	185.50%	171.03%	156.63%	139.10%	121.14%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	7.03	7.52	7.50	6.97	8.17	11.10	7.65	-
P/RPS	5.54	5.21	5.51	5.93	6.68	4.97	4.37	4.03%
YoY %	6.33%	-5.44%	-7.08%	-11.23%	34.41%	13.73%	-	-
Horiz. %	126.77%	119.22%	126.09%	135.70%	152.86%	113.73%	100.00%	-
P/EPS	19.96	16.17	17.08	17.88	21.97	19.55	15.67	4.11%
YoY %	23.44%	-5.33%	-4.47%	-18.62%	12.38%	24.76%	-	-
Horiz. %	127.38%	103.19%	109.00%	114.10%	140.20%	124.76%	100.00%	-
EY	5.01	6.18	5.85	5.59	4.55	5.12	6.38	-3.94%
YoY %	-18.93%	5.64%	4.65%	22.86%	-11.13%	-19.75%	-	-
Horiz. %	78.53%	96.87%	91.69%	87.62%	71.32%	80.25%	100.00%	-
DY	1.42	1.70	0.67	1.72	2.21	0.00	0.00	-
YoY %	-16.47%	153.73%	-61.05%	-22.17%	0.00%	0.00%	-	-
Horiz. %	64.25%	76.92%	30.32%	77.83%	100.00%	-	-	-
P/NAPS	1.60	1.91	2.04	2.07	2.61	2.02	1.60	0.00%
YoY %	-16.23%	-6.37%	-1.45%	-20.69%	29.21%	26.25%	-	-
Horiz. %	100.00%	119.37%	127.50%	129.37%	163.12%	126.25%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	18/11/14	18/11/13	20/11/12	15/11/11	22/11/10	10/11/09	13/11/08	-
Price	6.20	7.42	7.67	7.10	8.41	12.82	6.10	-
P/RPS	4.89	5.14	5.63	6.04	6.88	5.73	3.48	5.83%
YoY %	-4.86%	-8.70%	-6.79%	-12.21%	20.07%	64.66%	-	-
Horiz. %	140.52%	147.70%	161.78%	173.56%	197.70%	164.66%	100.00%	-
P/EPS	17.60	15.95	17.47	18.21	22.61	22.58	12.49	5.87%
YoY %	10.34%	-8.70%	-4.06%	-19.46%	0.13%	80.78%	-	-
Horiz. %	140.91%	127.70%	139.87%	145.80%	181.02%	180.78%	100.00%	-
EY	5.68	6.27	5.72	5.49	4.42	4.43	8.00	-5.54%
YoY %	-9.41%	9.62%	4.19%	24.21%	-0.23%	-44.62%	-	-
Horiz. %	71.00%	78.38%	71.50%	68.62%	55.25%	55.38%	100.00%	-
DY	1.61	1.73	0.65	1.69	2.15	0.00	0.00	-
YoY %	-6.94%	166.15%	-61.54%	-21.40%	0.00%	0.00%	-	-
Horiz. %	74.88%	80.47%	30.23%	78.60%	100.00%	-	-	-
P/NAPS	1.41	1.88	2.08	2.11	2.69	2.34	1.28	1.62%
YoY %	-25.00%	-9.62%	-1.42%	-21.56%	14.96%	82.81%	-	-
Horiz. %	110.16%	146.87%	162.50%	164.84%	210.16%	182.81%	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