[CIMB] YoY Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	3,903,071	3,833,427	3,407,174	3,444,227	3,325,606	2,959,191	2,993,371	4.51%
YoY %	1.82%	12.51%	-1.08%	3.57%	12.38%	-1.14%	-	-
Horiz. %	130.39%	128.06%	113.82%	115.06%	111.10%	98.86%	100.00%	-
PBT	1,188,611	883,744	1,281,153	1,386,423	1,469,527	1,277,929	1,184,973	0.05%
YoY %	34.50%	-31.02%	-7.59%	-5.66%	14.99%	7.84%	-	-
Horiz. %	100.31%	74.58%	108.12%	117.00%	124.01%	107.84%	100.00%	-
Tax	-312,706	-231,941	-317,082	-315,362	-350,739	-296,901	-237,891	4.65%
YoY %	-34.82%	26.85%	-0.55%	10.09%	-18.13%	-24.81%	-	-
Horiz. %	131.45%	97.50%	133.29%	132.57%	147.44%	124.81%	100.00%	-
NP	875,905	651,803	964,071	1,071,061	1,118,788	981,028	947,082	-1.29%
YoY %	34.38%	-32.39%	-9.99%	-4.27%	14.04%	3.58%	-	-
Horiz. %	92.48%	68.82%	101.79%	113.09%	118.13%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	872,826	639,754	949,938	1,054,267	1,109,688	970,015	889,460	-0.31%
YoY %	36.43%	-32.65%	-9.90%	-4.99%	14.40%	9.06%	-	-
Horiz. %	98.13%	71.93%	106.80%	118.53%	124.76%	109.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.31%	26.25%	24.75%	22.75%	23.87%	23.23%	20.08%	-
YoY %	0.23%	6.06%	8.79%	-4.69%	2.76%	15.69%	-	-
Horiz. %	131.03%	130.73%	123.26%	113.30%	118.87%	115.69%	100.00%	-
Total Cost	3,027,166	3,181,624	2,443,103	2,373,166	2,206,818	1,978,163	2,046,289	6.73%
YoY %	-4.85%	30.23%	2.95%	7.54%	11.56%	-3.33%	-	-
Horiz. %	147.93%	155.48%	119.39%	115.97%	107.84%	96.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,065,533	38,639,445	35,789,920	30,014,183	27,054,684	24,603,444	20,699,903	12.53%
YoY %	8.87%	7.96%	19.24%	10.94%	9.96%	18.86%	-	-
Horiz. %	203.22%	186.66%	172.90%	145.00%	130.70%	118.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	693,406	254,206	836,213	966,788	371,630	891,967	326,394	13.36%
YoY %	172.77%	-69.60%	-13.51%	160.15%	-58.34%	173.28%	-	-
Horiz. %	212.44%	77.88%	256.20%	296.20%	113.86%	273.28%	100.00%	-
Div Payout %	79.44%	39.74%	88.03%	91.70%	33.49%	91.95%	36.70%	-
YoY %	99.90%	-54.86%	-4.00%	173.81%	-63.58%	150.54%	-	-
Horiz. %	216.46%	108.28%	239.86%	249.86%	91.25%	250.54%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	42,065,533	38,639,445	35,789,920	30,014,183	27,054,684	24,603,444	20,699,903	12.53%
YoY %	8.87%	7.96%	19.24%	10.94%	9.96%	18.86%	-	-
Horiz. %	203.22%	186.66%	172.90%	145.00%	130.70%	118.86%	100.00%	-
NOSH	8,667,587	8,473,562	8,362,130	7,541,252	7,432,605	7,433,065	7,064,813	3.46%
YoY %	2.29%	1.33%	10.89%	1.46%	-0.01%	5.21%	-	-
Horiz. %	122.69%	119.94%	118.36%	106.74%	105.21%	105.21%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	22.44%	17.00%	28.30%	31.10%	33.64%	33.15%	31.64%	-
YoY %	32.00%	-39.93%	-9.00%	-7.55%	1.48%	4.77%	-	-
Horiz. %	70.92%	53.73%	89.44%	98.29%	106.32%	104.77%	100.00%	-
ROE	2.07%	1.66%	2.65%	3.51%	4.10%	3.94%	4.30%	-
YoY %	24.70%	-37.36%	-24.50%	-14.39%	4.06%	-8.37%	-	-
Horiz. %	48.14%	38.60%	61.63%	81.63%	95.35%	91.63%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	45.03	45.24	40.75	45.67	44.74	39.81	42.37	1.01%
YoY %	-0.46%	11.02%	-10.77%	2.08%	12.38%	-6.04%	-	-
Horiz. %	106.28%	106.77%	96.18%	107.79%	105.59%	93.96%	100.00%	-
EPS	10.07	7.55	11.36	13.98	14.93	13.05	12.59	-3.65%
YoY %	33.38%	-33.54%	-18.74%	-6.36%	14.41%	3.65%	-	-
Horiz. %	79.98%	59.97%	90.23%	111.04%	118.59%	103.65%	100.00%	-
DPS	8.00	3.00	10.00	12.82	5.00	12.00	4.62	9.57%
YoY %	166.67%	-70.00%	-22.00%	156.40%	-58.33%	159.74%	-	-
Horiz. %	173.16%	64.94%	216.45%	277.49%	108.23%	259.74%	100.00%	-
NAPS	4.8532	4.56	4.28	3.98	3.64	3.31	2.93	8.76%
YoY %	6.43%	6.54%	7.54%	9.34%	9.97%	12.97%	-	-
Horiz. %	165.64%	155.63%	146.08%	135.84%	124.23%	112.97%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,541,252
RPS	36.41	35.76	31.78	32.13	31.02	27.61	27.92	4.52%
YoY %	1.82%	12.52%	-1.09%	3.58%	12.35%	-1.11%	-	-
Horiz. %	130.41%	128.08%	113.83%	115.08%	111.10%	98.89%	100.00%	-
EPS	8.14	5.97	8.86	9.83	10.35	9.05	8.30	-0.32%
YoY %	36.35%	-32.62%	-9.87%	-5.02%	14.36%	9.04%	-	-
Horiz. %	98.07%	71.93%	106.75%	118.43%	124.70%	109.04%	100.00%	-
DPS	6.47	2.37	7.80	9.02	3.47	8.32	3.04	13.40%
YoY %	173.00%	-69.62%	-13.53%	159.94%	-58.29%	173.68%	-	-
Horiz. %	212.83%	77.96%	256.58%	296.71%	114.14%	273.68%	100.00%	-
NAPS	3.9242	3.6046	3.3387	2.7999	2.5239	2.2952	1.931	12.53%
YoY %	8.87%	7.96%	19.24%	10.94%	9.96%	18.86%	-	-
Horiz. %	203.22%	186.67%	172.90%	145.00%	130.70%	118.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	4.37	5.47	7.32	8.28	7.57	8.93	7.00	-
P/RPS	9.70	12.09	17.97	18.13	16.92	22.43	16.52	-8.48%
YoY %	-19.77%	-32.72%	-0.88%	7.15%	-24.57%	35.77%	-	-
Horiz. %	58.72%	73.18%	108.78%	109.75%	102.42%	135.77%	100.00%	-
P/EPS	43.40	72.45	64.44	59.23	50.70	68.43	55.60	-4.04%
YoY %	-40.10%	12.43%	8.80%	16.82%	-25.91%	23.08%	-	-
Horiz. %	78.06%	130.31%	115.90%	106.53%	91.19%	123.08%	100.00%	-
EY	2.30	1.38	1.55	1.69	1.97	1.46	1.80	4.16%
YoY %	66.67%	-10.97%	-8.28%	-14.21%	34.93%	-18.89%	-	-
Horiz. %	127.78%	76.67%	86.11%	93.89%	109.44%	81.11%	100.00%	-
DY	1.83	0.55	1.37	1.55	0.66	1.34	0.66	18.50%
YoY %	232.73%	-59.85%	-11.61%	134.85%	-50.75%	103.03%	-	-
Horiz. %	277.27%	83.33%	207.58%	234.85%	100.00%	203.03%	100.00%	-
P/NAPS	0.90	1.20	1.71	2.08	2.08	2.70	2.39	-15.00%
YoY %	-25.00%	-29.82%	-17.79%	0.00%	-22.96%	12.97%	-	-
Horiz. %	37.66%	50.21%	71.55%	87.03%	87.03%	112.97%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	28/08/15	29/08/14	26/08/13	15/08/12	23/08/11	26/08/10	-
Price	4.80	5.00	7.38	7.48	7.91	7.79	7.92	-
P/RPS	10.66	11.05	18.11	16.38	17.68	19.57	18.69	-8.92%
YoY %	-3.53%	-38.98%	10.56%	-7.35%	-9.66%	4.71%	-	-
Horiz. %	57.04%	59.12%	96.90%	87.64%	94.60%	104.71%	100.00%	-
P/EPS	47.67	66.23	64.96	53.51	52.98	59.69	62.91	-4.51%
YoY %	-28.02%	1.96%	21.40%	1.00%	-11.24%	-5.12%	-	-
Horiz. %	75.77%	105.28%	103.26%	85.06%	84.22%	94.88%	100.00%	-
EY	2.10	1.51	1.54	1.87	1.89	1.68	1.59	4.74%
YoY %	39.07%	-1.95%	-17.65%	-1.06%	12.50%	5.66%	-	-
Horiz. %	132.08%	94.97%	96.86%	117.61%	118.87%	105.66%	100.00%	-
DY	1.67	0.60	1.36	1.71	0.63	1.54	0.58	19.25%
YoY %	178.33%	-55.88%	-20.47%	171.43%	-59.09%	165.52%	-	-
Horiz. %	287.93%	103.45%	234.48%	294.83%	108.62%	265.52%	100.00%	-
P/NAPS	0.99	1.10	1.72	1.88	2.17	2.35	2.70	-15.38%
YoY %	-10.00%	-36.05%	-8.51%	-13.36%	-7.66%	-12.96%	-	-
Horiz. %	36.67%	40.74%	63.70%	69.63%	80.37%	87.04%	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