[CIMB] YoY Quarter Result on 31-Dec-2014 [#4]

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Quarter Result
Revenue	4,515,495	4,313,124	4,041,563	3,672,101	3,797,218	3,369,290	3,380,963	4.93%
YoY %	4.69%	6.72%	10.06%	-3.29%	12.70%	-0.35%	-	-
Horiz. %	133.56%	127.57%	119.54%	108.61%	112.31%	99.65%	100.00%	-
PBT	1,535,379	1,211,654	1,132,161	384,938	1,358,055	1,367,008	1,404,436	1.49%
YoY %	26.72%	7.02%	194.12%	-71.66%	-0.65%	-2.66%	-	-
Horiz. %	109.32%	86.27%	80.61%	27.41%	96.70%	97.34%	100.00%	-
Tax	-441,988	-333,233	-296,556	-159,617	-301,405	-277,388	-259,270	9.28%
YoY %	-32.64%	-12.37%	-85.79%	47.04%	-8.66%	-6.99%	-	-
Horiz. %	170.47%	128.53%	114.38%	61.56%	116.25%	106.99%	100.00%	-
NP	1,093,391	878,421	835,605	225,321	1,056,650	1,089,620	1,145,166	-0.76%
YoY %	24.47%	5.12%	270.85%	-78.68%	-3.03%	-4.85%	-	-
Horiz. %	95.48%	76.71%	72.97%	19.68%	92.27%	95.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,060,229	854,385	825,739	200,318	1,038,267	1,081,598	1,132,514	-1.09%
YoY %	24.09%	3.47%	312.21%	-80.71%	-4.01%	-4.50%	-	-
Horiz. %	93.62%	75.44%	72.91%	17.69%	91.68%	95.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.79%	27.50%	26.19%	41.47%	22.19%	20.29%	18.46%	-
YoY %	4.69%	5.00%	-36.85%	86.89%	9.36%	9.91%	-	-
Horiz. %	155.96%	148.97%	141.87%	224.65%	120.21%	109.91%	100.00%	-
Total Cost	3,422,104	3,434,703	3,205,958	3,446,780	2,740,568	2,279,670	2,235,797	7.34%
YoY %	-0.37%	7.13%	-6.99%	25.77%	20.22%	1.96%	-	-
Horiz. %	153.06%	153.62%	143.39%	154.16%	122.58%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,841,687	45,091,606	40,862,185	37,370,247	30,148,197	28,396,592	25,934,868	10.73%
YoY %	6.10%	10.35%	9.34%	23.96%	6.17%	9.49%	-	-
Horiz. %	184.47%	173.86%	157.56%	144.09%	116.25%	109.49%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	1,097,790	1,059,109	934,478	420,836	845,995	1,366,307	743,119	6.71%
YoY %	3.65%	13.34%	122.05%	-50.26%	-38.08%	83.86%	-	-
Horiz. %	147.73%	142.52%	125.75%	56.63%	113.84%	183.86%	100.00%	-
Div Payout %	103.54%	123.96%	113.17%	210.08%	81.48%	126.32%	65.62%	-
YoY %	-16.47%	9.53%	-46.13%	157.83%	-35.50%	92.50%	-	-
Horiz. %	157.79%	188.91%	172.46%	320.15%	124.17%	192.50%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	47,841,687	45,091,606	40,862,185	37,370,247	30,148,197	28,396,592	25,934,868	10.73%
YoY %	6.10%	10.35%	9.34%	23.96%	6.17%	9.49%	-	-
Horiz. %	184.47%	173.86%	157.56%	144.09%	116.25%	109.49%	100.00%	-
NOSH	9,225,547	8,868,384	8,495,256	8,416,722	7,690,866	7,433,663	7,431,194	3.66%
YoY %	4.03%	4.39%	0.93%	9.44%	3.46%	0.03%	-	-
Horiz. %	124.15%	119.34%	114.32%	113.26%	103.49%	100.03%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	24.21%	20.37%	20.68%	6.14%	27.83%	32.34%	33.87%	-
YoY %	18.85%	-1.50%	236.81%	-77.94%	-13.95%	-4.52%	-	-
Horiz. %	71.48%	60.14%	61.06%	18.13%	82.17%	95.48%	100.00%	-
ROE	2.22%	1.89%	2.02%	0.54%	3.44%	3.81%	4.37%	-
YoY %	17.46%	-6.44%	274.07%	-84.30%	-9.71%	-12.81%	-	-
Horiz. %	50.80%	43.25%	46.22%	12.36%	78.72%	87.19%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	49.36	48.87	47.57	43.63	49.37	45.32	45.50	1.36%
YoY %	1.00%	2.73%	9.03%	-11.63%	8.94%	-0.40%	-	-
Horiz. %	108.48%	107.41%	104.55%	95.89%	108.51%	99.60%	100.00%	-
EPS	11.57	9.67	9.72	2.38	13.50	14.55	15.24	-4.48%
YoY %	19.65%	-0.51%	308.40%	-82.37%	-7.22%	-4.53%	-	-
Horiz. %	75.92%	63.45%	63.78%	15.62%	88.58%	95.47%	100.00%	-
DPS	12.00	12.00	11.00	5.00	11.00	18.38	10.00	3.08%
YoY %	0.00%	9.09%	120.00%	-54.55%	-40.15%	83.80%	-	-
Horiz. %	120.00%	120.00%	110.00%	50.00%	110.00%	183.80%	100.00%	-
NAPS	5.2296	5.109	4.81	4.44	3.92	3.82	3.49	6.96%
YoY %	2.36%	6.22%	8.33%	13.27%	2.62%	9.46%	-	-
Horiz. %	149.85%	146.39%	137.82%	127.22%	112.32%	109.46%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 8,416,722
RPS	42.12	40.24	37.70	34.26	35.42	31.43	31.54	4.93%
YoY %	4.67%	6.74%	10.04%	-3.27%	12.69%	-0.35%	-	-
Horiz. %	133.54%	127.58%	119.53%	108.62%	112.30%	99.65%	100.00%	-
EPS	9.89	7.97	7.70	1.87	9.69	10.09	10.56	-1.08%
YoY %	24.09%	3.51%	311.76%	-80.70%	-3.96%	-4.45%	-	-
Horiz. %	93.66%	75.47%	72.92%	17.71%	91.76%	95.55%	100.00%	-
DPS	10.24	9.88	8.72	3.93	7.89	12.75	6.93	6.71%
YoY %	3.64%	13.30%	121.88%	-50.19%	-38.12%	83.98%	-	-
Horiz. %	147.76%	142.57%	125.83%	56.71%	113.85%	183.98%	100.00%	-
NAPS	4.463	4.2065	3.8119	3.4862	2.8124	2.649	2.4194	10.73%
YoY %	6.10%	10.35%	9.34%	23.96%	6.17%	9.49%	-	-
Horiz. %	184.47%	173.87%	157.56%	144.09%	116.24%	109.49%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	-
Price	6.54	4.51	4.54	5.56	7.62	7.63	7.44	-
P/RPS	13.25	9.23	9.54	12.74	15.43	16.83	16.35	-3.44%
YoY %	43.55%	-3.25%	-25.12%	-17.43%	-8.32%	2.94%	-	-
Horiz. %	81.04%	56.45%	58.35%	77.92%	94.37%	102.94%	100.00%	-
P/EPS	56.43	46.59	46.71	233.61	56.44	52.44	48.82	2.44%
YoY %	21.12%	-0.26%	-80.01%	313.91%	7.63%	7.41%	-	-
Horiz. %	115.59%	95.43%	95.68%	478.51%	115.61%	107.41%	100.00%	-
EY	1.77	2.15	2.14	0.43	1.77	1.91	2.05	-2.41%
YoY %	-17.67%	0.47%	397.67%	-75.71%	-7.33%	-6.83%	-	-
Horiz. %	86.34%	104.88%	104.39%	20.98%	86.34%	93.17%	100.00%	-
DY	1.83	2.66	2.42	0.90	1.44	2.41	1.34	5.32%
YoY %	-31.20%	9.92%	168.89%	-37.50%	-40.25%	79.85%	-	-
Horiz. %	136.57%	198.51%	180.60%	67.16%	107.46%	179.85%	100.00%	-
P/NAPS	1.25	0.88	0.94	1.25	1.94	2.00	2.13	-8.49%
YoY %	42.05%	-6.38%	-24.80%	-35.57%	-3.00%	-6.10%	-	-
Horiz. %	58.69%	41.31%	44.13%	58.69%	91.08%	93.90%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	28/02/17	25/02/16	27/02/15	25/02/14	25/02/13	27/02/12	-
Price	7.19	4.97	4.25	5.95	7.10	7.07	7.14	-
P/RPS	14.57	10.17	8.93	13.64	14.38	15.60	15.69	-1.22%
YoY %	43.26%	13.89%	-34.53%	-5.15%	-7.82%	-0.57%	-	-
Horiz. %	92.86%	64.82%	56.92%	86.93%	91.65%	99.43%	100.00%	-
P/EPS	62.04	51.34	43.72	250.00	52.59	48.59	46.85	4.78%
YoY %	20.84%	17.43%	-82.51%	375.38%	8.23%	3.71%	-	-
Horiz. %	132.42%	109.58%	93.32%	533.62%	112.25%	103.71%	100.00%	-
EY	1.61	1.95	2.29	0.40	1.90	2.06	2.13	-4.55%
YoY %	-17.44%	-14.85%	472.50%	-78.95%	-7.77%	-3.29%	-	-
Horiz. %	75.59%	91.55%	107.51%	18.78%	89.20%	96.71%	100.00%	-
DY	1.67	2.41	2.59	0.84	1.55	2.60	1.40	2.98%
YoY %	-30.71%	-6.95%	208.33%	-45.81%	-40.38%	85.71%	-	-
Horiz. %	119.29%	172.14%	185.00%	60.00%	110.71%	185.71%	100.00%	-
P/NAPS	1.37	0.97	0.88	1.34	1.81	1.85	2.05	-6.49%
YoY %	41.24%	10.23%	-34.33%	-25.97%	-2.16%	-9.76%	-	-
Horiz. %	66.83%	47.32%	42.93%	65.37%	88.29%	90.24%	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