[CIMB] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	11,409,464	9,772,186	7,816,751	9,214,021	5,515,182	4,654,698	4,047,409	18.84%
YoY %	16.75%	25.02%	-15.16%	67.07%	18.49%	15.00%	-	-
Horiz. %	281.90%	241.44%	193.13%	227.65%	136.26%	115.00%	100.00%	-
PBT	4,592,318	3,166,390	3,006,078	3,539,027	1,617,440	1,273,071	1,399,163	21.89%
YoY %	45.03%	5.33%	-15.06%	118.80%	27.05%	-9.01%	-	-
Horiz. %	328.22%	226.31%	214.85%	252.94%	115.60%	90.99%	100.00%	-
Tax	-889,777	-716,005	-786,829	-667,039	-307,847	-231,960	-518,261	9.42%
YoY %	-24.27%	9.00%	-17.96%	-116.68%	-32.72%	55.24%	-	-
Horiz. %	171.69%	138.16%	151.82%	128.71%	59.40%	44.76%	100.00%	-
NP	3,702,541	2,450,385	2,219,249	2,871,988	1,309,593	1,041,111	880,902	27.02%
YoY %	51.10%	10.42%	-22.73%	119.30%	25.79%	18.19%	-	-
Horiz. %	420.31%	278.17%	251.93%	326.03%	148.67%	118.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,446,106	2,322,521	2,119,191	2,754,923	1,169,719	956,059	880,902	25.51%
YoY %	48.38%	9.59%	-23.08%	135.52%	22.35%	8.53%	-	-
Horiz. %	391.20%	263.65%	240.57%	312.74%	132.79%	108.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.38%	22.61%	26.17%	18.85%	19.03%	18.22%	37.04%	-
YoY %	-14.29%	-13.60%	38.83%	-0.95%	4.45%	-50.81%	-	-
Horiz. %	52.32%	61.04%	70.65%	50.89%	51.38%	49.19%	100.00%	-
Total Cost	7,706,923	7,321,801	5,597,502	6,342,033	4,205,589	3,613,587	3,166,507	15.97%
YoY %	5.26%	30.80%	-11.74%	50.80%	16.38%	14.12%	-	-
Horiz. %	243.39%	231.23%	176.77%	200.28%	132.81%	114.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,514,118	19,389,196	15,896,463	14,793,438	11,275,508	8,681,264	8,159,447	18.42%
YoY %	16.12%	21.97%	7.46%	31.20%	29.88%	6.40%	-	-
Horiz. %	275.93%	237.63%	194.82%	181.30%	138.19%	106.40%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	1,947,330	866,697	842,734	463,147	407,320	399,188	255,217	40.28%
YoY %	124.68%	2.84%	81.96%	13.71%	2.04%	56.41%	-	-
Horiz. %	763.01%	339.59%	330.20%	181.47%	159.60%	156.41%	100.00%	-
Div Payout %	56.51%	37.32%	39.77%	16.81%	34.82%	41.75%	28.97%	-
YoY %	51.42%	-6.16%	136.59%	-51.72%	-16.60%	44.11%	-	-
Horiz. %	195.06%	128.82%	137.28%	58.03%	120.19%	144.11%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	22,514,118	19,389,196	15,896,463	14,793,438	11,275,508	8,681,264	8,159,447	18.42%
YoY %	16.12%	21.97%	7.46%	31.20%	29.88%	6.40%	-	-
Horiz. %	275.93%	237.63%	194.82%	181.30%	138.19%	106.40%	100.00%	-
NOSH	7,193,008	3,531,729	3,325,619	3,369,803	3,149,583	2,712,894	2,657,800	18.04%
YoY %	103.67%	6.20%	-1.31%	6.99%	16.10%	2.07%	-	-
Horiz. %	270.64%	132.88%	125.13%	126.79%	118.50%	102.07%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	32.45%	25.08%	28.39%	31.17%	23.75%	22.37%	21.76%	-
YoY %	29.39%	-11.66%	-8.92%	31.24%	6.17%	2.80%	-	-
Horiz. %	149.13%	115.26%	130.47%	143.24%	109.15%	102.80%	100.00%	-
ROE	15.31%	11.98%	13.33%	18.62%	10.37%	11.01%	10.80%	-
YoY %	27.80%	-10.13%	-28.41%	79.56%	-5.81%	1.94%	-	-
Horiz. %	141.76%	110.93%	123.43%	172.41%	96.02%	101.94%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	158.62	276.70	235.05	273.43	175.11	171.58	152.28	0.68%
YoY %	-42.67%	17.72%	-14.04%	56.15%	2.06%	12.67%	-	-
Horiz. %	104.16%	181.70%	154.35%	179.56%	114.99%	112.67%	100.00%	-
EPS	47.91	65.76	63.72	81.75	37.14	35.24	33.14	6.33%
YoY %	-27.14%	3.20%	-22.06%	120.11%	5.39%	6.34%	-	-
Horiz. %	144.57%	198.43%	192.28%	246.68%	112.07%	106.34%	100.00%	-
DPS	27.07	25.00	25.00	13.74	12.93	15.00	9.60	18.85%
YoY %	8.28%	0.00%	81.95%	6.26%	-13.80%	56.25%	-	-
Horiz. %	281.98%	260.42%	260.42%	143.12%	134.69%	156.25%	100.00%	-
NAPS	3.13	5.49	4.78	4.39	3.58	3.20	3.07	0.32%
YoY %	-42.99%	14.85%	8.88%	22.63%	11.87%	4.23%	-	-
Horiz. %	101.95%	178.83%	155.70%	143.00%	116.61%	104.23%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,369,803
RPS	106.69	91.38	73.09	86.16	51.57	43.53	37.85	18.84%
YoY %	16.75%	25.02%	-15.17%	67.07%	18.47%	15.01%	-	-
Horiz. %	281.88%	241.43%	193.10%	227.64%	136.25%	115.01%	100.00%	-
EPS	32.22	21.72	19.82	25.76	10.94	8.94	8.24	25.50%
YoY %	48.34%	9.59%	-23.06%	135.47%	22.37%	8.50%	-	-
Horiz. %	391.02%	263.59%	240.53%	312.62%	132.77%	108.50%	100.00%	-
DPS	18.21	8.10	7.88	4.33	3.81	3.73	2.39	40.25%
YoY %	124.81%	2.79%	81.99%	13.65%	2.14%	56.07%	-	-
Horiz. %	761.92%	338.91%	329.71%	181.17%	159.41%	156.07%	100.00%	-
NAPS	2.1053	1.8131	1.4865	1.3833	1.0544	0.8118	0.763	18.42%
YoY %	16.12%	21.97%	7.46%	31.19%	29.88%	6.40%	-	-
Horiz. %	275.92%	237.63%	194.82%	181.30%	138.19%	106.40%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	8.17	11.10	7.65	10.70	6.65	5.60	4.50	-
P/RPS	5.15	4.01	3.25	3.91	3.80	3.26	2.96	9.66%
YoY %	28.43%	23.38%	-16.88%	2.89%	16.56%	10.14%	-	-
Horiz. %	173.99%	135.47%	109.80%	132.09%	128.38%	110.14%	100.00%	-
P/EPS	17.05	16.88	12.01	13.09	17.91	15.89	13.58	3.86%
YoY %	1.01%	40.55%	-8.25%	-26.91%	12.71%	17.01%	-	-
Horiz. %	125.55%	124.30%	88.44%	96.39%	131.89%	117.01%	100.00%	-
EY	5.86	5.92	8.33	7.64	5.58	6.29	7.37	-3.74%
YoY %	-1.01%	-28.93%	9.03%	36.92%	-11.29%	-14.65%	-	-
Horiz. %	79.51%	80.33%	113.03%	103.66%	75.71%	85.35%	100.00%	-
DY	3.31	2.25	3.27	1.28	1.94	2.68	2.13	7.62%
YoY %	47.11%	-31.19%	155.47%	-34.02%	-27.61%	25.82%	-	-
Horiz. %	155.40%	105.63%	153.52%	60.09%	91.08%	125.82%	100.00%	-
P/NAPS	2.61	2.02	1.60	2.44	1.86	1.75	1.47	10.03%
YoY %	29.21%	26.25%	-34.43%	31.18%	6.29%	19.05%	-	-
Horiz. %	177.55%	137.41%	108.84%	165.99%	126.53%	119.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	10/11/09	13/11/08	12/11/07	17/11/06	17/11/05	19/11/04	-
Price	8.41	12.82	6.10	10.70	7.20	5.35	4.84	-
P/RPS	5.30	4.63	2.60	3.91	4.11	3.12	3.18	8.88%
YoY %	14.47%	78.08%	-33.50%	-4.87%	31.73%	-1.89%	-	-
Horiz. %	166.67%	145.60%	81.76%	122.96%	129.25%	98.11%	100.00%	-
P/EPS	17.55	19.49	9.57	13.09	19.39	15.18	14.60	3.11%
YoY %	-9.95%	103.66%	-26.89%	-32.49%	27.73%	3.97%	-	-
Horiz. %	120.21%	133.49%	65.55%	89.66%	132.81%	103.97%	100.00%	-
EY	5.70	5.13	10.45	7.64	5.16	6.59	6.85	-3.01%
YoY %	11.11%	-50.91%	36.78%	48.06%	-21.70%	-3.80%	-	-
Horiz. %	83.21%	74.89%	152.55%	111.53%	75.33%	96.20%	100.00%	-
DY	3.22	1.95	4.10	1.28	1.80	2.80	1.98	8.43%
YoY %	65.13%	-52.44%	220.31%	-28.89%	-35.71%	41.41%	-	-
Horiz. %	162.63%	98.48%	207.07%	64.65%	90.91%	141.41%	100.00%	-
P/NAPS	2.69	2.34	1.28	2.44	2.01	1.67	1.58	9.26%
YoY %	14.96%	82.81%	-47.54%	21.39%	20.36%	5.70%	-	-
Horiz. %	170.25%	148.10%	81.01%	154.43%	127.22%	105.70%	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

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 16:45:00

EMA 5

5 Mins

BUY

2024-06-26 16:40:00

EMA 5

10 Mins

BUY

2024-06-26 16:20:00

EMA 5

10 Mins

SELL

2024-06-26 16:20:00

ADX

5 Mins

BUY

2024-06-26 15:50:00

EMA 5

5 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

NOTION

NOTION VTEC BHD

624

PTRANS

PERAK TRANSIT BERHAD

624

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

579

SNS

SNS NETWORK TECHNOLOGY BERHAD

437

PBBANK

PUBLIC BANK BHD

395

GENTING

GENTING BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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