[CIMB] YoY Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	4,327,360	3,903,071	3,833,427	3,407,174	3,444,227	3,325,606	2,959,191	6.53%
YoY %	10.87%	1.82%	12.51%	-1.08%	3.57%	12.38%	-	-
Horiz. %	146.23%	131.90%	129.54%	115.14%	116.39%	112.38%	100.00%	-
PBT	1,433,657	1,188,611	883,744	1,281,153	1,386,423	1,469,527	1,277,929	1.93%
YoY %	20.62%	34.50%	-31.02%	-7.59%	-5.66%	14.99%	-	-
Horiz. %	112.19%	93.01%	69.15%	100.25%	108.49%	114.99%	100.00%	-
Tax	-295,402	-312,706	-231,941	-317,082	-315,362	-350,739	-296,901	-0.08%
YoY %	5.53%	-34.82%	26.85%	-0.55%	10.09%	-18.13%	-	-
Horiz. %	99.50%	105.32%	78.12%	106.80%	106.22%	118.13%	100.00%	-
NP	1,138,255	875,905	651,803	964,071	1,071,061	1,118,788	981,028	2.50%
YoY %	29.95%	34.38%	-32.39%	-9.99%	-4.27%	14.04%	-	-
Horiz. %	116.03%	89.28%	66.44%	98.27%	109.18%	114.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,102,464	872,826	639,754	949,938	1,054,267	1,109,688	970,015	2.15%
YoY %	26.31%	36.43%	-32.65%	-9.90%	-4.99%	14.40%	-	-
Horiz. %	113.65%	89.98%	65.95%	97.93%	108.69%	114.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.60%	26.31%	26.25%	24.75%	22.75%	23.87%	23.23%	-
YoY %	-21.70%	0.23%	6.06%	8.79%	-4.69%	2.76%	-	-
Horiz. %	88.68%	113.26%	113.00%	106.54%	97.93%	102.76%	100.00%	-
Total Cost	3,189,105	3,027,166	3,181,624	2,443,103	2,373,166	2,206,818	1,978,163	8.27%
YoY %	5.35%	-4.85%	30.23%	2.95%	7.54%	11.56%	-	-
Horiz. %	161.22%	153.03%	160.84%	123.50%	119.97%	111.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,850,748	42,065,533	38,639,445	35,789,920	30,014,183	27,054,684	24,603,444	11.32%
YoY %	11.38%	8.87%	7.96%	19.24%	10.94%	9.96%	-	-
Horiz. %	190.42%	170.97%	157.05%	145.47%	121.99%	109.96%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	1,169,424	693,406	254,206	836,213	966,788	371,630	891,967	4.61%
YoY %	68.65%	172.77%	-69.60%	-13.51%	160.15%	-58.34%	-	-
Horiz. %	131.11%	77.74%	28.50%	93.75%	108.39%	41.66%	100.00%	-
Div Payout %	106.07%	79.44%	39.74%	88.03%	91.70%	33.49%	91.95%	-
YoY %	33.52%	99.90%	-54.86%	-4.00%	173.81%	-63.58%	-	-
Horiz. %	115.36%	86.39%	43.22%	95.74%	99.73%	36.42%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	46,850,748	42,065,533	38,639,445	35,789,920	30,014,183	27,054,684	24,603,444	11.32%
YoY %	11.38%	8.87%	7.96%	19.24%	10.94%	9.96%	-	-
Horiz. %	190.42%	170.97%	157.05%	145.47%	121.99%	109.96%	100.00%	-
NOSH	9,052,110	8,667,587	8,473,562	8,362,130	7,541,252	7,432,605	7,433,065	3.33%
YoY %	4.44%	2.29%	1.33%	10.89%	1.46%	-0.01%	-	-
Horiz. %	121.78%	116.61%	114.00%	112.50%	101.46%	99.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	26.30%	22.44%	17.00%	28.30%	31.10%	33.64%	33.15%	-
YoY %	17.20%	32.00%	-39.93%	-9.00%	-7.55%	1.48%	-	-
Horiz. %	79.34%	67.69%	51.28%	85.37%	93.82%	101.48%	100.00%	-
ROE	2.35%	2.07%	1.66%	2.65%	3.51%	4.10%	3.94%	-
YoY %	13.53%	24.70%	-37.36%	-24.50%	-14.39%	4.06%	-	-
Horiz. %	59.64%	52.54%	42.13%	67.26%	89.09%	104.06%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	48.11	45.03	45.24	40.75	45.67	44.74	39.81	3.20%
YoY %	6.84%	-0.46%	11.02%	-10.77%	2.08%	12.38%	-	-
Horiz. %	120.85%	113.11%	113.64%	102.36%	114.72%	112.38%	100.00%	-
EPS	12.25	10.07	7.55	11.36	13.98	14.93	13.05	-1.04%
YoY %	21.65%	33.38%	-33.54%	-18.74%	-6.36%	14.41%	-	-
Horiz. %	93.87%	77.16%	57.85%	87.05%	107.13%	114.41%	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	5.2082	4.8532	4.56	4.28	3.98	3.64	3.31	7.84%
YoY %	7.31%	6.43%	6.54%	7.54%	9.34%	9.97%	-	-
Horiz. %	157.35%	146.62%	137.76%	129.31%	120.24%	109.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 8,362,130
RPS	40.53	36.56	35.91	31.91	32.26	31.15	27.72	6.53%
YoY %	10.86%	1.81%	12.54%	-1.08%	3.56%	12.37%	-	-
Horiz. %	146.21%	131.89%	129.55%	115.12%	116.38%	112.37%	100.00%	-
EPS	10.33	8.18	5.99	8.90	9.88	10.39	9.09	2.15%
YoY %	26.28%	36.56%	-32.70%	-9.92%	-4.91%	14.30%	-	-
Horiz. %	113.64%	89.99%	65.90%	97.91%	108.69%	114.30%	100.00%	-
DPS	10.95	6.49	2.38	7.83	9.06	3.48	8.35	4.61%
YoY %	68.72%	172.69%	-69.60%	-13.58%	160.34%	-58.32%	-	-
Horiz. %	131.14%	77.72%	28.50%	93.77%	108.50%	41.68%	100.00%	-
NAPS	4.3884	3.9402	3.6192	3.3523	2.8113	2.5341	2.3045	11.32%
YoY %	11.38%	8.87%	7.96%	19.24%	10.94%	9.96%	-	-
Horiz. %	190.43%	170.98%	157.05%	145.47%	121.99%	109.96%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	6.58	4.37	5.47	7.32	8.28	7.57	8.93	-
P/RPS	13.68	9.70	12.09	17.97	18.13	16.92	22.43	-7.90%
YoY %	41.03%	-19.77%	-32.72%	-0.88%	7.15%	-24.57%	-	-
Horiz. %	60.99%	43.25%	53.90%	80.12%	80.83%	75.43%	100.00%	-
P/EPS	53.69	43.40	72.45	64.44	59.23	50.70	68.43	-3.95%
YoY %	23.71%	-40.10%	12.43%	8.80%	16.82%	-25.91%	-	-
Horiz. %	78.46%	63.42%	105.87%	94.17%	86.56%	74.09%	100.00%	-
EY	1.86	2.30	1.38	1.55	1.69	1.97	1.46	4.11%
YoY %	-19.13%	66.67%	-10.97%	-8.28%	-14.21%	34.93%	-	-
Horiz. %	127.40%	157.53%	94.52%	106.16%	115.75%	134.93%	100.00%	-
DY	1.98	1.83	0.55	1.37	1.55	0.66	1.34	6.71%
YoY %	8.20%	232.73%	-59.85%	-11.61%	134.85%	-50.75%	-	-
Horiz. %	147.76%	136.57%	41.04%	102.24%	115.67%	49.25%	100.00%	-
P/NAPS	1.26	0.90	1.20	1.71	2.08	2.08	2.70	-11.91%
YoY %	40.00%	-25.00%	-29.82%	-17.79%	0.00%	-22.96%	-	-
Horiz. %	46.67%	33.33%	44.44%	63.33%	77.04%	77.04%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	28/08/17	29/08/16	28/08/15	29/08/14	26/08/13	15/08/12	23/08/11	-
Price	6.78	4.80	5.00	7.38	7.48	7.91	7.79	-
P/RPS	14.09	10.66	11.05	18.11	16.38	17.68	19.57	-5.32%
YoY %	32.18%	-3.53%	-38.98%	10.56%	-7.35%	-9.66%	-	-
Horiz. %	72.00%	54.47%	56.46%	92.54%	83.70%	90.34%	100.00%	-
P/EPS	55.32	47.67	66.23	64.96	53.51	52.98	59.69	-1.25%
YoY %	16.05%	-28.02%	1.96%	21.40%	1.00%	-11.24%	-	-
Horiz. %	92.68%	79.86%	110.96%	108.83%	89.65%	88.76%	100.00%	-
EY	1.81	2.10	1.51	1.54	1.87	1.89	1.68	1.24%
YoY %	-13.81%	39.07%	-1.95%	-17.65%	-1.06%	12.50%	-	-
Horiz. %	107.74%	125.00%	89.88%	91.67%	111.31%	112.50%	100.00%	-
DY	1.92	1.67	0.60	1.36	1.71	0.63	1.54	3.74%
YoY %	14.97%	178.33%	-55.88%	-20.47%	171.43%	-59.09%	-	-
Horiz. %	124.68%	108.44%	38.96%	88.31%	111.04%	40.91%	100.00%	-
P/NAPS	1.30	0.99	1.10	1.72	1.88	2.17	2.35	-9.38%
YoY %	31.31%	-10.00%	-36.05%	-8.51%	-13.36%	-7.66%	-	-
Horiz. %	55.32%	42.13%	46.81%	73.19%	80.00%	92.34%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:30:00

EMA 5

10 Mins

SELL

2024-04-25 16:15:00

ADX

5 Mins

BUY

2024-04-25 16:00:00

EMA 5

10 Mins

BUY

2024-04-25 15:55:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-25 15:50:00

EMA 5

5 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

362

PTRANS

PERAK TRANSIT BERHAD

353

HLIND

HONG LEONG INDUSTRIES BHD

346

SAPNRG

SAPURA ENERGY BERHAD

297

YTLPOWR

YTL POWER INTERNATIONAL BHD

271

DNEX

DAGANG NEXCHANGE BERHAD

266

MYEG

MY E.G. SERVICES BHD

235

GENTING

GENTING BHD

213

PBBANK

PUBLIC BANK BHD

184

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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