[CIMB] YoY Quarter Result on 31-Dec-2013 [#4]

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Quarter Result
Revenue	4,313,124	4,041,563	3,672,101	3,797,218	3,369,290	3,380,963	3,185,683	5.17%
YoY %	6.72%	10.06%	-3.29%	12.70%	-0.35%	6.13%	-	-
Horiz. %	135.39%	126.87%	115.27%	119.20%	105.76%	106.13%	100.00%	-
PBT	1,211,654	1,132,161	384,938	1,358,055	1,367,008	1,404,436	1,143,047	0.97%
YoY %	7.02%	194.12%	-71.66%	-0.65%	-2.66%	22.87%	-	-
Horiz. %	106.00%	99.05%	33.68%	118.81%	119.59%	122.87%	100.00%	-
Tax	-333,233	-296,556	-159,617	-301,405	-277,388	-259,270	-267,065	3.75%
YoY %	-12.37%	-85.79%	47.04%	-8.66%	-6.99%	2.92%	-	-
Horiz. %	124.78%	111.04%	59.77%	112.86%	103.87%	97.08%	100.00%	-
NP	878,421	835,605	225,321	1,056,650	1,089,620	1,145,166	875,982	0.04%
YoY %	5.12%	270.85%	-78.68%	-3.03%	-4.85%	30.73%	-	-
Horiz. %	100.28%	95.39%	25.72%	120.62%	124.39%	130.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	854,385	825,739	200,318	1,038,267	1,081,598	1,132,514	872,615	-0.35%
YoY %	3.47%	312.21%	-80.71%	-4.01%	-4.50%	29.78%	-	-
Horiz. %	97.91%	94.63%	22.96%	118.98%	123.95%	129.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.50%	26.19%	41.47%	22.19%	20.29%	18.46%	23.36%	-
YoY %	5.00%	-36.85%	86.89%	9.36%	9.91%	-20.98%	-	-
Horiz. %	117.72%	112.11%	177.53%	94.99%	86.86%	79.02%	100.00%	-
Total Cost	3,434,703	3,205,958	3,446,780	2,740,568	2,279,670	2,235,797	2,309,701	6.83%
YoY %	7.13%	-6.99%	25.77%	20.22%	1.96%	-3.20%	-	-
Horiz. %	148.71%	138.80%	149.23%	118.65%	98.70%	96.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,091,606	40,862,185	37,370,247	30,148,197	28,396,592	25,934,868	23,220,288	11.68%
YoY %	10.35%	9.34%	23.96%	6.17%	9.49%	11.69%	-	-
Horiz. %	194.19%	175.98%	160.94%	129.84%	122.29%	111.69%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	1,059,109	934,478	420,836	845,995	1,366,307	743,119	593,489	10.12%
YoY %	13.34%	122.05%	-50.26%	-38.08%	83.86%	25.21%	-	-
Horiz. %	178.45%	157.45%	70.91%	142.55%	230.22%	125.21%	100.00%	-
Div Payout %	123.96%	113.17%	210.08%	81.48%	126.32%	65.62%	68.01%	-
YoY %	9.53%	-46.13%	157.83%	-35.50%	92.50%	-3.51%	-	-
Horiz. %	182.27%	166.40%	308.90%	119.81%	185.74%	96.49%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	45,091,606	40,862,185	37,370,247	30,148,197	28,396,592	25,934,868	23,220,288	11.68%
YoY %	10.35%	9.34%	23.96%	6.17%	9.49%	11.69%	-	-
Horiz. %	194.19%	175.98%	160.94%	129.84%	122.29%	111.69%	100.00%	-
NOSH	8,868,384	8,495,256	8,416,722	7,690,866	7,433,663	7,431,194	7,418,622	3.01%
YoY %	4.39%	0.93%	9.44%	3.46%	0.03%	0.17%	-	-
Horiz. %	119.54%	114.51%	113.45%	103.67%	100.20%	100.17%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	20.37%	20.68%	6.14%	27.83%	32.34%	33.87%	27.50%	-
YoY %	-1.50%	236.81%	-77.94%	-13.95%	-4.52%	23.16%	-	-
Horiz. %	74.07%	75.20%	22.33%	101.20%	117.60%	123.16%	100.00%	-
ROE	1.89%	2.02%	0.54%	3.44%	3.81%	4.37%	3.76%	-
YoY %	-6.44%	274.07%	-84.30%	-9.71%	-12.81%	16.22%	-	-
Horiz. %	50.27%	53.72%	14.36%	91.49%	101.33%	116.22%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	48.87	47.57	43.63	49.37	45.32	45.50	42.94	2.17%
YoY %	2.73%	9.03%	-11.63%	8.94%	-0.40%	5.96%	-	-
Horiz. %	113.81%	110.78%	101.61%	114.97%	105.54%	105.96%	100.00%	-
EPS	9.67	9.72	2.38	13.50	14.55	15.24	11.76	-3.20%
YoY %	-0.51%	308.40%	-82.37%	-7.22%	-4.53%	29.59%	-	-
Horiz. %	82.23%	82.65%	20.24%	114.80%	123.72%	129.59%	100.00%	-
DPS	12.00	11.00	5.00	11.00	18.38	10.00	8.00	6.98%
YoY %	9.09%	120.00%	-54.55%	-40.15%	83.80%	25.00%	-	-
Horiz. %	150.00%	137.50%	62.50%	137.50%	229.75%	125.00%	100.00%	-
NAPS	5.109	4.81	4.44	3.92	3.82	3.49	3.13	8.50%
YoY %	6.22%	8.33%	13.27%	2.62%	9.46%	11.50%	-	-
Horiz. %	163.23%	153.67%	141.85%	125.24%	122.04%	111.50%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,690,866
RPS	40.24	37.70	34.26	35.42	31.43	31.54	29.72	5.17%
YoY %	6.74%	10.04%	-3.27%	12.69%	-0.35%	6.12%	-	-
Horiz. %	135.40%	126.85%	115.28%	119.18%	105.75%	106.12%	100.00%	-
EPS	7.97	7.70	1.87	9.69	10.09	10.56	8.14	-0.35%
YoY %	3.51%	311.76%	-80.70%	-3.96%	-4.45%	29.73%	-	-
Horiz. %	97.91%	94.59%	22.97%	119.04%	123.96%	129.73%	100.00%	-
DPS	9.88	8.72	3.93	7.89	12.75	6.93	5.54	10.11%
YoY %	13.30%	121.88%	-50.19%	-38.12%	83.98%	25.09%	-	-
Horiz. %	178.34%	157.40%	70.94%	142.42%	230.14%	125.09%	100.00%	-
NAPS	4.2065	3.8119	3.4862	2.8124	2.649	2.4194	2.1662	11.68%
YoY %	10.35%	9.34%	23.96%	6.17%	9.49%	11.69%	-	-
Horiz. %	194.19%	175.97%	160.94%	129.83%	122.29%	111.69%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	4.51	4.54	5.56	7.62	7.63	7.44	8.50	-
P/RPS	9.23	9.54	12.74	15.43	16.83	16.35	19.79	-11.92%
YoY %	-3.25%	-25.12%	-17.43%	-8.32%	2.94%	-17.38%	-	-
Horiz. %	46.64%	48.21%	64.38%	77.97%	85.04%	82.62%	100.00%	-
P/EPS	46.59	46.71	233.61	56.44	52.44	48.82	72.26	-7.04%
YoY %	-0.26%	-80.01%	313.91%	7.63%	7.41%	-32.44%	-	-
Horiz. %	64.48%	64.64%	323.29%	78.11%	72.57%	67.56%	100.00%	-
EY	2.15	2.14	0.43	1.77	1.91	2.05	1.38	7.66%
YoY %	0.47%	397.67%	-75.71%	-7.33%	-6.83%	48.55%	-	-
Horiz. %	155.80%	155.07%	31.16%	128.26%	138.41%	148.55%	100.00%	-
DY	2.66	2.42	0.90	1.44	2.41	1.34	0.94	18.91%
YoY %	9.92%	168.89%	-37.50%	-40.25%	79.85%	42.55%	-	-
Horiz. %	282.98%	257.45%	95.74%	153.19%	256.38%	142.55%	100.00%	-
P/NAPS	0.88	0.94	1.25	1.94	2.00	2.13	2.72	-17.13%
YoY %	-6.38%	-24.80%	-35.57%	-3.00%	-6.10%	-21.69%	-	-
Horiz. %	32.35%	34.56%	45.96%	71.32%	73.53%	78.31%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	28/02/17	25/02/16	27/02/15	25/02/14	25/02/13	27/02/12	25/02/11	-
Price	4.97	4.25	5.95	7.10	7.07	7.14	8.07	-
P/RPS	10.17	8.93	13.64	14.38	15.60	15.69	18.79	-9.71%
YoY %	13.89%	-34.53%	-5.15%	-7.82%	-0.57%	-16.50%	-	-
Horiz. %	54.12%	47.53%	72.59%	76.53%	83.02%	83.50%	100.00%	-
P/EPS	51.34	43.72	250.00	52.59	48.59	46.85	68.61	-4.71%
YoY %	17.43%	-82.51%	375.38%	8.23%	3.71%	-31.72%	-	-
Horiz. %	74.83%	63.72%	364.38%	76.65%	70.82%	68.28%	100.00%	-
EY	1.95	2.29	0.40	1.90	2.06	2.13	1.46	4.93%
YoY %	-14.85%	472.50%	-78.95%	-7.77%	-3.29%	45.89%	-	-
Horiz. %	133.56%	156.85%	27.40%	130.14%	141.10%	145.89%	100.00%	-
DY	2.41	2.59	0.84	1.55	2.60	1.40	0.99	15.96%
YoY %	-6.95%	208.33%	-45.81%	-40.38%	85.71%	41.41%	-	-
Horiz. %	243.43%	261.62%	84.85%	156.57%	262.63%	141.41%	100.00%	-
P/NAPS	0.97	0.88	1.34	1.81	1.85	2.05	2.58	-15.03%
YoY %	10.23%	-34.33%	-25.97%	-2.16%	-9.76%	-20.54%	-	-
Horiz. %	37.60%	34.11%	51.94%	70.16%	71.71%	79.46%	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