[CIMB] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	14,303,213	12,993,614	11,792,503	11,299,195	8,668,426	8,591,696	8,419,054	9.22%
YoY %	10.08%	10.19%	4.37%	30.35%	0.89%	2.05%	-	-
Horiz. %	169.89%	154.34%	140.07%	134.21%	102.96%	102.05%	100.00%	-
PBT	5,959,896	5,493,269	4,838,520	4,408,133	2,737,537	3,639,411	2,827,857	13.21%
YoY %	8.49%	13.53%	9.76%	61.03%	-24.78%	28.70%	-	-
Horiz. %	210.76%	194.26%	171.10%	155.88%	96.81%	128.70%	100.00%	-
Tax	-1,231,411	-1,191,468	-1,098,707	-873,465	-606,180	-817,298	-578,953	13.39%
YoY %	-3.35%	-8.44%	-25.79%	-44.09%	25.83%	-41.17%	-	-
Horiz. %	212.70%	205.80%	189.77%	150.87%	104.70%	141.17%	100.00%	-
NP	4,728,485	4,301,801	3,739,813	3,534,668	2,131,357	2,822,113	2,248,904	13.17%
YoY %	9.92%	15.03%	5.80%	65.84%	-24.48%	25.49%	-	-
Horiz. %	210.26%	191.28%	166.29%	157.17%	94.77%	125.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,664,866	4,264,627	3,674,811	3,257,266	2,043,652	2,703,065	2,131,271	13.93%
YoY %	9.39%	16.05%	12.82%	59.38%	-24.40%	26.83%	-	-
Horiz. %	218.88%	200.10%	172.42%	152.83%	95.89%	126.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.66%	21.69%	22.71%	19.81%	22.14%	22.46%	20.47%	-
YoY %	-4.75%	-4.49%	14.64%	-10.52%	-1.42%	9.72%	-	-
Horiz. %	100.93%	105.96%	110.94%	96.78%	108.16%	109.72%	100.00%	-
Total Cost	9,574,728	8,691,813	8,052,690	7,764,527	6,537,069	5,769,583	6,170,150	7.59%
YoY %	10.16%	7.94%	3.71%	18.78%	13.30%	-6.49%	-	-
Horiz. %	155.18%	140.87%	130.51%	125.84%	105.95%	93.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,014,183	27,054,684	24,603,444	20,699,903	18,281,621	15,732,591	13,154,203	14.72%
YoY %	10.94%	9.96%	18.86%	13.23%	16.20%	19.60%	-	-
Horiz. %	228.17%	205.67%	187.04%	157.36%	138.98%	119.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	2,333,095	1,114,749	2,452,917	979,870	866,697	842,734	463,147	30.89%
YoY %	109.29%	-54.55%	150.33%	13.06%	2.84%	81.96%	-	-
Horiz. %	503.75%	240.69%	529.62%	211.57%	187.13%	181.96%	100.00%	-
Div Payout %	50.01%	26.14%	66.75%	30.08%	42.41%	31.18%	21.73%	-
YoY %	91.32%	-60.84%	121.91%	-29.07%	36.02%	43.49%	-	-
Horiz. %	230.14%	120.29%	307.18%	138.43%	195.17%	143.49%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	30,014,183	27,054,684	24,603,444	20,699,903	18,281,621	15,732,591	13,154,203	14.72%
YoY %	10.94%	9.96%	18.86%	13.23%	16.20%	19.60%	-	-
Horiz. %	228.17%	205.67%	187.04%	157.36%	138.98%	119.60%	100.00%	-
NOSH	7,541,252	7,432,605	7,433,065	7,064,813	3,529,270	3,361,664	3,288,550	14.82%
YoY %	1.46%	-0.01%	5.21%	100.18%	4.99%	2.22%	-	-
Horiz. %	229.32%	226.01%	226.03%	214.83%	107.32%	102.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	33.06%	33.11%	31.71%	31.28%	24.59%	32.85%	26.71%	-
YoY %	-0.15%	4.42%	1.37%	27.21%	-25.14%	22.99%	-	-
Horiz. %	123.77%	123.96%	118.72%	117.11%	92.06%	122.99%	100.00%	-
ROE	15.54%	15.76%	14.94%	15.74%	11.18%	17.18%	16.20%	-
YoY %	-1.40%	5.49%	-5.08%	40.79%	-34.92%	6.05%	-	-
Horiz. %	95.93%	97.28%	92.22%	97.16%	69.01%	106.05%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	189.67	174.82	158.65	159.94	245.62	255.58	256.01	-4.87%
YoY %	8.49%	10.19%	-0.81%	-34.88%	-3.90%	-0.17%	-	-
Horiz. %	74.09%	68.29%	61.97%	62.47%	95.94%	99.83%	100.00%	-
EPS	61.86	57.38	49.44	46.11	57.91	80.41	64.81	-0.77%
YoY %	7.81%	16.06%	7.22%	-20.38%	-27.98%	24.07%	-	-
Horiz. %	95.45%	88.54%	76.28%	71.15%	89.35%	124.07%	100.00%	-
DPS	31.20	15.00	33.00	13.87	24.56	25.00	14.08	14.16%
YoY %	108.00%	-54.55%	137.92%	-43.53%	-1.76%	77.56%	-	-
Horiz. %	221.59%	106.53%	234.38%	98.51%	174.43%	177.56%	100.00%	-
NAPS	3.98	3.64	3.31	2.93	5.18	4.68	4.00	-0.08%
YoY %	9.34%	9.97%	12.97%	-43.44%	10.68%	17.00%	-	-
Horiz. %	99.50%	91.00%	82.75%	73.25%	129.50%	117.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 7,064,813
RPS	133.92	121.65	110.41	105.79	81.16	80.44	78.82	9.22%
YoY %	10.09%	10.18%	4.37%	30.35%	0.90%	2.06%	-	-
Horiz. %	169.91%	154.34%	140.08%	134.22%	102.97%	102.06%	100.00%	-
EPS	43.68	39.93	34.41	30.50	19.13	25.31	19.95	13.93%
YoY %	9.39%	16.04%	12.82%	59.44%	-24.42%	26.87%	-	-
Horiz. %	218.95%	200.15%	172.48%	152.88%	95.89%	126.87%	100.00%	-
DPS	21.84	10.44	22.97	9.17	8.11	7.89	4.34	30.87%
YoY %	109.20%	-54.55%	150.49%	13.07%	2.79%	81.80%	-	-
Horiz. %	503.23%	240.55%	529.26%	211.29%	186.87%	181.80%	100.00%	-
NAPS	2.8101	2.533	2.3035	1.938	1.7116	1.473	1.2316	14.72%
YoY %	10.94%	9.96%	18.86%	13.23%	16.20%	19.60%	-	-
Horiz. %	228.17%	205.67%	187.03%	157.36%	138.97%	119.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	8.28	7.57	8.93	7.00	9.05	8.00	11.70	-
P/RPS	4.37	4.33	5.63	4.38	3.68	3.13	4.57	-0.74%
YoY %	0.92%	-23.09%	28.54%	19.02%	17.57%	-31.51%	-	-
Horiz. %	95.62%	94.75%	123.19%	95.84%	80.53%	68.49%	100.00%	-
P/EPS	13.39	13.19	18.06	15.18	15.63	9.95	18.05	-4.85%
YoY %	1.52%	-26.97%	18.97%	-2.88%	57.09%	-44.88%	-	-
Horiz. %	74.18%	73.07%	100.06%	84.10%	86.59%	55.12%	100.00%	-
EY	7.47	7.58	5.54	6.59	6.40	10.05	5.54	5.10%
YoY %	-1.45%	36.82%	-15.93%	2.97%	-36.32%	81.41%	-	-
Horiz. %	134.84%	136.82%	100.00%	118.95%	115.52%	181.41%	100.00%	-
DY	3.77	1.98	3.70	1.98	2.71	3.13	1.20	20.99%
YoY %	90.40%	-46.49%	86.87%	-26.94%	-13.42%	160.83%	-	-
Horiz. %	314.17%	165.00%	308.33%	165.00%	225.83%	260.83%	100.00%	-
P/NAPS	2.08	2.08	2.70	2.39	1.75	1.71	2.93	-5.54%
YoY %	0.00%	-22.96%	12.97%	36.57%	2.34%	-41.64%	-	-
Horiz. %	70.99%	70.99%	92.15%	81.57%	59.73%	58.36%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	15/08/12	23/08/11	26/08/10	12/08/09	14/08/08	24/08/07	-
Price	7.48	7.91	7.79	7.92	10.80	8.10	10.50	-
P/RPS	3.94	4.52	4.91	4.95	4.40	3.17	4.10	-0.66%
YoY %	-12.83%	-7.94%	-0.81%	12.50%	38.80%	-22.68%	-	-
Horiz. %	96.10%	110.24%	119.76%	120.73%	107.32%	77.32%	100.00%	-
P/EPS	12.09	13.79	15.76	17.18	18.65	10.07	16.20	-4.75%
YoY %	-12.33%	-12.50%	-8.27%	-7.88%	85.20%	-37.84%	-	-
Horiz. %	74.63%	85.12%	97.28%	106.05%	115.12%	62.16%	100.00%	-
EY	8.27	7.25	6.35	5.82	5.36	9.93	6.17	4.99%
YoY %	14.07%	14.17%	9.11%	8.58%	-46.02%	60.94%	-	-
Horiz. %	134.04%	117.50%	102.92%	94.33%	86.87%	160.94%	100.00%	-
DY	4.17	1.90	4.24	1.75	2.27	3.09	1.34	20.80%
YoY %	119.47%	-55.19%	142.29%	-22.91%	-26.54%	130.60%	-	-
Horiz. %	311.19%	141.79%	316.42%	130.60%	169.40%	230.60%	100.00%	-
P/NAPS	1.88	2.17	2.35	2.70	2.08	1.73	2.63	-5.43%
YoY %	-13.36%	-7.66%	-12.96%	29.81%	20.23%	-34.22%	-	-
Horiz. %	71.48%	82.51%	89.35%	102.66%	79.09%	65.78%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 15:20:00

EMA 5

10 Mins

BUY

2024-05-17 14:35:00

EMA 5

5 Mins

SELL

2024-05-17 14:30:00

EMA 5

10 Mins

SELL

2024-05-17 12:25:00

EMA 5

5 Mins

BUY

2024-05-17 12:25:00

MACD/RSI

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

474

HLIND

HONG LEONG INDUSTRIES BHD

457

MBSB

MALAYSIA BUILDING SOCIETY BHD

445

PTRANS

PERAK TRANSIT BERHAD

402

HARTA

HARTALEGA HOLDINGS BHD

388

YTLPOWR

YTL POWER INTERNATIONAL BHD

374

NOTION

NOTION VTEC BHD

366

DNEX

DAGANG NEXCHANGE BERHAD

364

Daily Stocks

INGENIEU-WB

0.02

+0.015

680,019,100

HSI-CV8

0.165

+0.015

367,553,400

HSI-HUZ

0.18

-0.025

349,189,700

INGENIEU

0.085

+0.01

275,398,000

HSI-HU6

0.06

-0.01

158,098,900

DNEX

0.445

+0.045

151,655,700

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.22

-0.01

111,924,000

DSONIC

0.525

+0.05

105,644,900

TOPGLOV

1.19

-0.01

90,027,400

More active Stocks

MPI

36.52

+3.02

545,600

ALLIANZ-PA

24.38

+1.48

12,500

ALLIANZ

23.40

+1.32

91,900

HEIM

25.48

+0.72

293,800

KESM

6.63

+0.33

136,700

DKSH

5.30

+0.29

449,000

HUMEIND

3.46

+0.23

2,410,200

GCB

3.59

+0.20

6,328,500

PETDAG

21.08

+0.20

71,800

HSI-CVV

1.30

+0.20

6,000

More gainer Stocks

AJI

15.74

-0.38

213,800

UTDPLT

25.92

-0.28

130,700

PANAMY

19.44

-0.26

53,400

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.42

-0.10

567,500

CARZO

0.20

-0.10

66,400

PMETAL

5.27

-0.09

3,996,600

PARAGON

3.41

-0.09

48,200

KLUANG

5.75

-0.09

31,300

KUAISHO-C16

0.01

-0.085

20,000

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