[CIMB] YoY Cumulative 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
Cumulative Result
Revenue	13,111,001	11,752,131	11,354,227	10,473,823	10,874,617	10,125,535	8,741,066	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	4,574,606	3,672,490	2,781,832	3,891,485	4,491,174	4,271,303	3,798,172	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	-1,060,031	-917,954	-721,492	-942,249	-939,002	-964,116	-869,012	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	3,514,575	2,754,536	2,060,340	2,949,236	3,552,172	3,307,187	2,929,160	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	3,414,946	2,709,805	2,023,770	2,906,490	3,502,136	3,263,178	2,898,284	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	9,596,426	8,997,595	9,293,887	7,524,587	7,322,445	6,818,348	5,811,906	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	47,623,512	43,398,370	39,595,498	36,310,493	29,667,633	27,354,202	25,050,567	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	1,166,429	691,497	253,817	825,238	965,327	371,660	892,008	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	47,623,512	43,398,370	39,595,498	36,310,493	29,667,633	27,354,202	25,050,567	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	7,433,207	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	7.17%	6.24%	5.11%	8.00%	11.80%	11.93%	11.57%	-
YoY %	14.90%	22.11%	-36.12%	-32.20%	-1.09%	3.11%	-	-
Horiz. %	61.97%	53.93%	44.17%	69.14%	101.99%	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	146.12	135.96	134.20	126.92	144.42	136.22	117.59	3.68%
YoY %	7.47%	1.31%	5.74%	-12.12%	6.02%	15.84%	-	-
Horiz. %	124.26%	115.62%	114.13%	107.93%	122.82%	115.84%	100.00%	-
EPS	38.06	31.35	23.92	35.22	46.51	43.90	38.99	-0.40%
YoY %	21.40%	31.06%	-32.08%	-24.27%	5.95%	12.59%	-	-
Horiz. %	97.61%	80.41%	61.35%	90.33%	119.29%	112.59%	100.00%	-
DPS	13.00	8.00	3.00	10.00	12.82	5.00	12.00	1.34%
YoY %	62.50%	166.67%	-70.00%	-22.00%	156.40%	-58.33%	-	-
Horiz. %	108.33%	66.67%	25.00%	83.33%	106.83%	41.67%	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	122.76	110.04	106.31	98.07	101.82	94.81	81.85	6.98%
YoY %	11.56%	3.51%	8.40%	-3.68%	7.39%	15.83%	-	-
Horiz. %	149.98%	134.44%	129.88%	119.82%	124.40%	115.83%	100.00%	-
EPS	31.98	25.37	18.95	27.21	32.79	30.55	27.14	2.77%
YoY %	26.05%	33.88%	-30.36%	-17.02%	7.33%	12.56%	-	-
Horiz. %	117.83%	93.48%	69.82%	100.26%	120.82%	112.56%	100.00%	-
DPS	10.92	6.47	2.38	7.73	9.04	3.48	8.35	4.56%
YoY %	68.78%	171.85%	-69.21%	-14.49%	159.77%	-58.32%	-	-
Horiz. %	130.78%	77.49%	28.50%	92.57%	108.26%	41.68%	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	4.31	3.46	3.32	5.54	5.21	5.51	5.93	-5.17%
YoY %	24.57%	4.22%	-40.07%	6.33%	-5.44%	-7.08%	-	-
Horiz. %	72.68%	58.35%	55.99%	93.42%	87.86%	92.92%	100.00%	-
P/EPS	16.55	15.02	18.65	19.96	16.17	17.08	17.88	-1.27%
YoY %	10.19%	-19.46%	-6.56%	23.44%	-5.33%	-4.47%	-	-
Horiz. %	92.56%	84.00%	104.31%	111.63%	90.44%	95.53%	100.00%	-
EY	6.04	6.66	5.36	5.01	6.18	5.85	5.59	1.29%
YoY %	-9.31%	24.25%	6.99%	-18.93%	5.64%	4.65%	-	-
Horiz. %	108.05%	119.14%	95.89%	89.62%	110.55%	104.65%	100.00%	-
DY	2.06	1.70	0.67	1.42	1.70	0.67	1.72	3.04%
YoY %	21.18%	153.73%	-52.82%	-16.47%	153.73%	-61.05%	-	-
Horiz. %	119.77%	98.84%	38.95%	82.56%	98.84%	38.95%	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	4.08	3.52	3.43	4.89	5.14	5.63	6.04	-6.32%
YoY %	15.91%	2.62%	-29.86%	-4.86%	-8.70%	-6.79%	-	-
Horiz. %	67.55%	58.28%	56.79%	80.96%	85.10%	93.21%	100.00%	-
P/EPS	15.66	15.28	19.23	17.60	15.95	17.47	18.21	-2.48%
YoY %	2.49%	-20.54%	9.26%	10.34%	-8.70%	-4.06%	-	-
Horiz. %	86.00%	83.91%	105.60%	96.65%	87.59%	95.94%	100.00%	-
EY	6.39	6.54	5.20	5.68	6.27	5.72	5.49	2.56%
YoY %	-2.29%	25.77%	-8.45%	-9.41%	9.62%	4.19%	-	-
Horiz. %	116.39%	119.13%	94.72%	103.46%	114.21%	104.19%	100.00%	-
DY	2.18	1.67	0.65	1.61	1.73	0.65	1.69	4.33%
YoY %	30.54%	156.92%	-59.63%	-6.94%	166.15%	-61.54%	-	-
Horiz. %	128.99%	98.82%	38.46%	95.27%	102.37%	38.46%	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 09:30:00

ADX

30 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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

967

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

PTRANS

PERAK TRANSIT BERHAD

579

HLIND

HONG LEONG INDUSTRIES BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

MYEG

MY E.G. SERVICES BHD

395

CAPITALA

CAPITAL A BERHAD

317

YTL

YTL CORPORATION BHD

305

PBBANK

PUBLIC BANK BHD

249

Daily Stocks

HSI-CVZ

0.19

+0.02

248,762,200

HSI-HUS

0.075

-0.015

183,549,200

MYEG

0.91

-0.005

132,350,400

TWL

0.03

0.00

85,597,600

CAPITALA

0.79

+0.055

48,354,200

TOPGLOV

0.875

+0.045

34,741,900

HSI-CVA

0.285

+0.03

31,214,500

PWRWELL

0.46

+0.015

29,475,200

HSI-HUQ

0.09

-0.025

29,013,000

YTL

3.18

+0.15

28,908,400

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

MPI

29.88

+0.38

13,300

YTLPOWR

4.77

+0.35

27,369,100

APOLLO

6.80

+0.31

89,100

PBA

2.06

+0.24

2,357,300

SYNERGY

1.53

+0.20

3,205,600

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

CHINHIN

5.16

+0.16

137,000

YTL

3.18

+0.15

28,908,400

More gainer Stocks

UTDPLT

24.44

-0.46

317,300

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

1,537,200

NESTLE

127.00

-0.20

33,400

KLCC

7.53

-0.18

20,700

PETDAG

21.70

-0.14

2,500

KUAISHO-C17

0.08

-0.12

58,800

SKYWLD-CD

0.05

-0.10

358,800

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