[CIMB] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Cumulative Result
Revenue	11,878,203	10,483,151	7,740,512	9,010,661	6,392,570	4,722,980	4,154,822	19.12%
YoY %	13.31%	35.43%	-14.10%	40.96%	35.35%	13.67%	-	-
Horiz. %	285.89%	252.31%	186.30%	216.87%	153.86%	113.67%	100.00%	-
PBT	4,626,717	3,811,877	2,715,659	3,685,803	2,002,042	1,309,967	1,052,647	27.97%
YoY %	21.38%	40.37%	-26.32%	84.10%	52.83%	24.45%	-	-
Horiz. %	439.53%	362.12%	257.98%	350.15%	190.19%	124.45%	100.00%	-
Tax	-956,830	-764,810	-703,113	-771,628	-393,168	-280,740	-318,107	20.13%
YoY %	-25.11%	-8.77%	8.88%	-96.26%	-40.05%	11.75%	-	-
Horiz. %	300.79%	240.43%	221.03%	242.57%	123.60%	88.25%	100.00%	-
NP	3,669,887	3,047,067	2,012,546	2,914,175	1,608,874	1,029,227	734,540	30.73%
YoY %	20.44%	51.40%	-30.94%	81.13%	56.32%	40.12%	-	-
Horiz. %	499.62%	414.83%	273.99%	396.73%	219.03%	140.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,500,803	2,806,816	1,952,038	2,793,273	1,504,427	826,825	734,540	29.71%
YoY %	24.73%	43.79%	-30.12%	85.67%	81.95%	12.56%	-	-
Horiz. %	476.60%	382.12%	265.75%	380.28%	204.81%	112.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.68%	20.06%	25.89%	20.94%	19.64%	21.43%	30.22%	-
YoY %	3.09%	-22.52%	23.64%	6.62%	-8.35%	-29.09%	-	-
Horiz. %	68.43%	66.38%	85.67%	69.29%	64.99%	70.91%	100.00%	-
Total Cost	8,208,316	7,436,084	5,727,966	6,096,486	4,783,696	3,693,753	3,420,282	15.70%
YoY %	10.38%	29.82%	-6.04%	27.44%	29.51%	8.00%	-	-
Horiz. %	239.99%	217.41%	167.47%	178.25%	139.86%	108.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,490,238	10,166,809	16,340,131	15,520,032	11,513,156	9,503,735	9,868,324	14.70%
YoY %	121.21%	-37.78%	5.28%	34.80%	21.14%	-3.69%	-	-
Horiz. %	227.90%	103.02%	165.58%	157.27%	116.67%	96.31%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	1,873,946	653,076	844,015	832,619	462,995	407,302	398,988	29.39%
YoY %	186.94%	-22.62%	1.37%	79.83%	13.67%	2.08%	-	-
Horiz. %	469.67%	163.68%	211.54%	208.68%	116.04%	102.08%	100.00%	-
Div Payout %	53.53%	23.27%	43.24%	29.81%	30.78%	49.26%	54.32%	-
YoY %	130.04%	-46.18%	45.05%	-3.15%	-37.52%	-9.32%	-	-
Horiz. %	98.55%	42.84%	79.60%	54.88%	56.66%	90.68%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	22,490,238	10,166,809	16,340,131	15,520,032	11,513,156	9,503,735	9,868,324	14.70%
YoY %	121.21%	-37.78%	5.28%	34.80%	21.14%	-3.69%	-	-
Horiz. %	227.90%	103.02%	165.58%	157.27%	116.67%	96.31%	100.00%	-
NOSH	7,185,379	3,530,142	3,376,060	3,330,479	3,086,637	2,715,352	2,659,925	18.00%
YoY %	103.54%	4.56%	1.37%	7.90%	13.67%	2.08%	-	-
Horiz. %	270.13%	132.72%	126.92%	125.21%	116.04%	102.08%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	30.90%	29.07%	26.00%	32.34%	25.17%	21.79%	17.68%	-
YoY %	6.30%	11.81%	-19.60%	28.49%	15.51%	23.25%	-	-
Horiz. %	174.77%	164.42%	147.06%	182.92%	142.36%	123.25%	100.00%	-
ROE	15.57%	27.61%	11.95%	18.00%	13.07%	8.70%	7.44%	-
YoY %	-43.61%	131.05%	-33.61%	37.72%	50.23%	16.94%	-	-
Horiz. %	209.27%	371.10%	160.62%	241.94%	175.67%	116.94%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	165.31	296.96	229.28	270.55	207.10	173.94	156.20	0.94%
YoY %	-44.33%	29.52%	-15.25%	30.64%	19.06%	11.36%	-	-
Horiz. %	105.83%	190.12%	146.79%	173.21%	132.59%	111.36%	100.00%	-
EPS	48.72	39.76	57.82	83.87	48.74	30.50	27.61	9.92%
YoY %	22.54%	-31.23%	-31.06%	72.08%	59.80%	10.47%	-	-
Horiz. %	176.46%	144.01%	209.42%	303.77%	176.53%	110.47%	100.00%	-
DPS	26.08	18.50	25.00	25.00	15.00	15.00	15.00	9.65%
YoY %	40.97%	-26.00%	0.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	173.87%	123.33%	166.67%	166.67%	100.00%	100.00%	100.00%	-
NAPS	3.13	2.88	4.84	4.66	3.73	3.50	3.71	-2.79%
YoY %	8.68%	-40.50%	3.86%	24.93%	6.57%	-5.66%	-	-
Horiz. %	84.37%	77.63%	130.46%	125.61%	100.54%	94.34%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,370,936
RPS	111.22	98.16	72.48	84.37	59.86	44.22	38.90	19.12%
YoY %	13.30%	35.43%	-14.09%	40.95%	35.37%	13.68%	-	-
Horiz. %	285.91%	252.34%	186.32%	216.89%	153.88%	113.68%	100.00%	-
EPS	32.78	26.28	18.28	26.15	14.09	7.74	6.88	29.70%
YoY %	24.73%	43.76%	-30.10%	85.59%	82.04%	12.50%	-	-
Horiz. %	476.45%	381.98%	265.70%	380.09%	204.80%	112.50%	100.00%	-
DPS	17.55	6.12	7.90	7.80	4.34	3.81	3.74	29.37%
YoY %	186.76%	-22.53%	1.28%	79.72%	13.91%	1.87%	-	-
Horiz. %	469.25%	163.64%	211.23%	208.56%	116.04%	101.87%	100.00%	-
NAPS	2.1059	0.952	1.53	1.4532	1.078	0.8899	0.924	14.70%
YoY %	121.21%	-37.78%	5.28%	34.81%	21.14%	-3.69%	-	-
Horiz. %	227.91%	103.03%	165.58%	157.27%	116.67%	96.31%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	8.50	12.84	5.85	11.00	7.75	5.70	4.70	-
P/RPS	5.14	4.32	2.55	4.07	3.74	3.28	3.01	9.32%
YoY %	18.98%	69.41%	-37.35%	8.82%	14.02%	8.97%	-	-
Horiz. %	170.76%	143.52%	84.72%	135.22%	124.25%	108.97%	100.00%	-
P/EPS	17.45	16.15	10.12	13.12	15.90	18.72	17.02	0.41%
YoY %	8.05%	59.58%	-22.87%	-17.48%	-15.06%	9.99%	-	-
Horiz. %	102.53%	94.89%	59.46%	77.09%	93.42%	109.99%	100.00%	-
EY	5.73	6.19	9.88	7.62	6.29	5.34	5.88	-0.42%
YoY %	-7.43%	-37.35%	29.66%	21.14%	17.79%	-9.18%	-	-
Horiz. %	97.45%	105.27%	168.03%	129.59%	106.97%	90.82%	100.00%	-
DY	3.07	1.44	4.27	2.27	1.94	2.63	3.19	-0.63%
YoY %	113.19%	-66.28%	88.11%	17.01%	-26.24%	-17.55%	-	-
Horiz. %	96.24%	45.14%	133.86%	71.16%	60.82%	82.45%	100.00%	-
P/NAPS	2.72	4.46	1.21	2.36	2.08	1.63	1.27	13.52%
YoY %	-39.01%	268.60%	-48.73%	13.46%	27.61%	28.35%	-	-
Horiz. %	214.17%	351.18%	95.28%	185.83%	163.78%	128.35%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	23/02/10	23/02/09	21/02/08	01/03/07	02/03/06	28/02/05	-
Price	8.07	12.66	6.45	10.30	9.35	5.85	4.66	-
P/RPS	4.88	4.26	2.81	3.81	4.51	3.36	2.98	8.56%
YoY %	14.55%	51.60%	-26.25%	-15.52%	34.23%	12.75%	-	-
Horiz. %	163.76%	142.95%	94.30%	127.85%	151.34%	112.75%	100.00%	-
P/EPS	16.56	15.92	11.16	12.28	19.18	19.21	16.87	-0.30%
YoY %	4.02%	42.65%	-9.12%	-35.97%	-0.16%	13.87%	-	-
Horiz. %	98.16%	94.37%	66.15%	72.79%	113.69%	113.87%	100.00%	-
EY	6.04	6.28	8.96	8.14	5.21	5.21	5.93	0.30%
YoY %	-3.82%	-29.91%	10.07%	56.24%	0.00%	-12.14%	-	-
Horiz. %	101.85%	105.90%	151.10%	137.27%	87.86%	87.86%	100.00%	-
DY	3.23	1.46	3.88	2.43	1.60	2.56	3.22	0.05%
YoY %	121.23%	-62.37%	59.67%	51.88%	-37.50%	-20.50%	-	-
Horiz. %	100.31%	45.34%	120.50%	75.47%	49.69%	79.50%	100.00%	-
P/NAPS	2.58	4.40	1.33	2.21	2.51	1.67	1.26	12.68%
YoY %	-41.36%	230.83%	-39.82%	-11.95%	50.30%	32.54%	-	-
Horiz. %	204.76%	349.21%	105.56%	175.40%	199.21%	132.54%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

HLIND

HONG LEONG INDUSTRIES BHD

479

MPI

MALAYSIAN PACIFIC INDUSTRIES

466

PTRANS

PERAK TRANSIT BERHAD

464

GENTING

GENTING BHD

195

YTLPOWR

YTL POWER INTERNATIONAL BHD

162

VSTECS

VSTECS BERHAD

147

GENM

GENTING MALAYSIA BERHAD

145

DUFU

DUFU TECHNOLOGY CORP. BHD

132

TOPGLOV

TOP GLOVE CORPORATION BHD

132

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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