[CIMB] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Cumulative Result
Revenue	15,395,790	14,145,924	14,671,835	13,494,825	12,122,029	11,878,203	10,483,151	6.61%
YoY %	8.84%	-3.58%	8.72%	11.32%	2.05%	13.31%	-	-
Horiz. %	146.86%	134.94%	139.96%	128.73%	115.63%	113.31%	100.00%	-
PBT	3,913,993	4,276,423	5,849,229	5,638,311	5,179,729	4,626,717	3,811,877	0.44%
YoY %	-8.48%	-26.89%	3.74%	8.85%	11.95%	21.38%	-	-
Horiz. %	102.68%	112.19%	153.45%	147.91%	135.88%	121.38%	100.00%	-
Tax	-1,018,048	-1,101,866	-1,240,407	-1,241,504	-1,105,403	-956,830	-764,810	4.88%
YoY %	7.61%	11.17%	0.09%	-12.31%	-15.53%	-25.11%	-	-
Horiz. %	133.11%	144.07%	162.18%	162.33%	144.53%	125.11%	100.00%	-
NP	2,895,945	3,174,557	4,608,822	4,396,807	4,074,326	3,669,887	3,047,067	-0.84%
YoY %	-8.78%	-31.12%	4.82%	7.91%	11.02%	20.44%	-	-
Horiz. %	95.04%	104.18%	151.25%	144.30%	133.71%	120.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,849,509	3,106,808	4,540,403	4,344,776	4,030,798	3,500,803	2,806,816	0.25%
YoY %	-8.28%	-31.57%	4.50%	7.79%	15.14%	24.73%	-	-
Horiz. %	101.52%	110.69%	161.76%	154.79%	143.61%	124.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.01%	25.77%	21.21%	22.02%	21.34%	20.68%	20.06%	-
YoY %	0.93%	21.50%	-3.68%	3.19%	3.19%	3.09%	-	-
Horiz. %	129.66%	128.46%	105.73%	109.77%	106.38%	103.09%	100.00%	-
Total Cost	12,499,845	10,971,367	10,063,013	9,098,018	8,047,703	8,208,316	7,436,084	9.03%
YoY %	13.93%	9.03%	10.61%	13.05%	-1.96%	10.38%	-	-
Horiz. %	168.10%	147.54%	135.33%	122.35%	108.23%	110.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,767,812	36,804,236	29,678,805	28,419,595	26,089,067	22,490,238	10,166,809	26.03%
YoY %	10.77%	24.01%	4.43%	8.93%	16.00%	121.21%	-	-
Horiz. %	400.99%	362.00%	291.92%	279.53%	256.61%	221.21%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	1,186,589	1,243,386	1,803,441	1,739,398	1,635,212	1,873,946	653,076	10.45%
YoY %	-4.57%	-31.05%	3.68%	6.37%	-12.74%	186.94%	-	-
Horiz. %	181.69%	190.39%	276.15%	266.34%	250.39%	286.94%	100.00%	-
Div Payout %	41.64%	40.02%	39.72%	40.03%	40.57%	53.53%	23.27%	-
YoY %	4.05%	0.76%	-0.77%	-1.33%	-24.21%	130.04%	-	-
Horiz. %	178.94%	171.98%	170.69%	172.02%	174.34%	230.04%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	40,767,812	36,804,236	29,678,805	28,419,595	26,089,067	22,490,238	10,166,809	26.03%
YoY %	10.77%	24.01%	4.43%	8.93%	16.00%	121.21%	-	-
Horiz. %	400.99%	362.00%	291.92%	279.53%	256.61%	221.21%	100.00%	-
NOSH	8,475,636	8,289,242	7,571,123	7,439,684	7,432,782	7,185,379	3,530,142	15.70%
YoY %	2.25%	9.48%	1.77%	0.09%	3.44%	103.54%	-	-
Horiz. %	240.09%	234.81%	214.47%	210.75%	210.55%	203.54%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	18.81%	22.44%	31.41%	32.58%	33.61%	30.90%	29.07%	-
YoY %	-16.18%	-28.56%	-3.59%	-3.06%	8.77%	6.30%	-	-
Horiz. %	64.71%	77.19%	108.05%	112.07%	115.62%	106.30%	100.00%	-
ROE	6.99%	8.44%	15.30%	15.29%	15.45%	15.57%	27.61%	-
YoY %	-17.18%	-44.84%	0.07%	-1.04%	-0.77%	-43.61%	-	-
Horiz. %	25.32%	30.57%	55.41%	55.38%	55.96%	56.39%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	181.65	170.65	193.79	181.39	163.09	165.31	296.96	-7.86%
YoY %	6.45%	-11.94%	6.84%	11.22%	-1.34%	-44.33%	-	-
Horiz. %	61.17%	57.47%	65.26%	61.08%	54.92%	55.67%	100.00%	-
EPS	33.62	37.48	59.97	58.40	54.23	48.72	39.76	-2.75%
YoY %	-10.30%	-37.50%	2.69%	7.69%	11.31%	22.54%	-	-
Horiz. %	84.56%	94.27%	150.83%	146.88%	136.39%	122.54%	100.00%	-
DPS	14.00	15.00	23.82	23.38	22.00	26.08	18.50	-4.53%
YoY %	-6.67%	-37.03%	1.88%	6.27%	-15.64%	40.97%	-	-
Horiz. %	75.68%	81.08%	128.76%	126.38%	118.92%	140.97%	100.00%	-
NAPS	4.81	4.44	3.92	3.82	3.51	3.13	2.88	8.92%
YoY %	8.33%	13.27%	2.62%	8.83%	12.14%	8.68%	-	-
Horiz. %	167.01%	154.17%	136.11%	132.64%	121.88%	108.68%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,433,663
RPS	144.16	132.45	137.38	126.36	113.50	111.22	98.16	6.61%
YoY %	8.84%	-3.59%	8.72%	11.33%	2.05%	13.30%	-	-
Horiz. %	146.86%	134.93%	139.96%	128.73%	115.63%	113.30%	100.00%	-
EPS	26.68	29.09	42.51	40.68	37.74	32.78	26.28	0.25%
YoY %	-8.28%	-31.57%	4.50%	7.79%	15.13%	24.73%	-	-
Horiz. %	101.52%	110.69%	161.76%	154.79%	143.61%	124.73%	100.00%	-
DPS	11.11	11.64	16.89	16.29	15.31	17.55	6.12	10.44%
YoY %	-4.55%	-31.08%	3.68%	6.40%	-12.76%	186.76%	-	-
Horiz. %	181.54%	190.20%	275.98%	266.18%	250.16%	286.76%	100.00%	-
NAPS	3.8173	3.4461	2.779	2.661	2.4428	2.1059	0.952	26.03%
YoY %	10.77%	24.01%	4.43%	8.93%	16.00%	121.21%	-	-
Horiz. %	400.98%	361.99%	291.91%	279.52%	256.60%	221.21%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	4.54	5.56	7.62	7.63	7.44	8.50	12.84	-
P/RPS	2.50	3.26	3.93	4.21	4.56	5.14	4.32	-8.70%
YoY %	-23.31%	-17.05%	-6.65%	-7.68%	-11.28%	18.98%	-	-
Horiz. %	57.87%	75.46%	90.97%	97.45%	105.56%	118.98%	100.00%	-
P/EPS	13.50	14.83	12.71	13.07	13.72	17.45	16.15	-2.94%
YoY %	-8.97%	16.68%	-2.75%	-4.74%	-21.38%	8.05%	-	-
Horiz. %	83.59%	91.83%	78.70%	80.93%	84.95%	108.05%	100.00%	-
EY	7.41	6.74	7.87	7.65	7.29	5.73	6.19	3.04%
YoY %	9.94%	-14.36%	2.88%	4.94%	27.23%	-7.43%	-	-
Horiz. %	119.71%	108.89%	127.14%	123.59%	117.77%	92.57%	100.00%	-
DY	3.08	2.70	3.13	3.06	2.96	3.07	1.44	13.50%
YoY %	14.07%	-13.74%	2.29%	3.38%	-3.58%	113.19%	-	-
Horiz. %	213.89%	187.50%	217.36%	212.50%	205.56%	213.19%	100.00%	-
P/NAPS	0.94	1.25	1.94	2.00	2.12	2.72	4.46	-22.84%
YoY %	-24.80%	-35.57%	-3.00%	-5.66%	-22.06%	-39.01%	-	-
Horiz. %	21.08%	28.03%	43.50%	44.84%	47.53%	60.99%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	27/02/15	25/02/14	25/02/13	27/02/12	25/02/11	23/02/10	-
Price	4.25	5.95	7.10	7.07	7.14	8.07	12.66	-
P/RPS	2.34	3.49	3.66	3.90	4.38	4.88	4.26	-9.49%
YoY %	-32.95%	-4.64%	-6.15%	-10.96%	-10.25%	14.55%	-	-
Horiz. %	54.93%	81.92%	85.92%	91.55%	102.82%	114.55%	100.00%	-
P/EPS	12.64	15.88	11.84	12.11	13.17	16.56	15.92	-3.77%
YoY %	-20.40%	34.12%	-2.23%	-8.05%	-20.47%	4.02%	-	-
Horiz. %	79.40%	99.75%	74.37%	76.07%	82.73%	104.02%	100.00%	-
EY	7.91	6.30	8.45	8.26	7.60	6.04	6.28	3.91%
YoY %	25.56%	-25.44%	2.30%	8.68%	25.83%	-3.82%	-	-
Horiz. %	125.96%	100.32%	134.55%	131.53%	121.02%	96.18%	100.00%	-
DY	3.29	2.52	3.35	3.31	3.08	3.23	1.46	14.49%
YoY %	30.56%	-24.78%	1.21%	7.47%	-4.64%	121.23%	-	-
Horiz. %	225.34%	172.60%	229.45%	226.71%	210.96%	221.23%	100.00%	-
P/NAPS	0.88	1.34	1.81	1.85	2.03	2.58	4.40	-23.51%
YoY %	-34.33%	-25.97%	-2.16%	-8.87%	-21.32%	-41.36%	-	-
Horiz. %	20.00%	30.45%	41.14%	42.05%	46.14%	58.64%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

370

MPI

MALAYSIAN PACIFIC INDUSTRIES

369

HLIND

HONG LEONG INDUSTRIES BHD

361

YTLPOWR

YTL POWER INTERNATIONAL BHD

209

MYEG

MY E.G. SERVICES BHD

188

TASCO

TASCO BERHAD

173

SAPNRG

SAPURA ENERGY BERHAD

139

CAPITALA

CAPITAL A BERHAD

132

PBBANK

PUBLIC BANK BHD

129

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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