[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	106.44	91.16	72.92	85.95	51.45	43.42	37.76	18.84%
YoY %	16.76%	25.01%	-15.16%	67.06%	18.49%	14.99%	-	-
Horiz. %	281.89%	241.42%	193.11%	227.62%	136.26%	114.99%	100.00%	-
EPS	32.15	21.67	19.77	25.70	10.91	8.92	8.22	25.50%
YoY %	48.36%	9.61%	-23.07%	135.56%	22.31%	8.52%	-	-
Horiz. %	391.12%	263.63%	240.51%	312.65%	132.73%	108.52%	100.00%	-
DPS	18.17	8.09	7.86	4.32	3.80	3.72	2.38	40.30%
YoY %	124.60%	2.93%	81.94%	13.68%	2.15%	56.30%	-	-
Horiz. %	763.45%	339.92%	330.25%	181.51%	159.66%	156.30%	100.00%	-
NAPS	2.1003	1.8088	1.4829	1.38	1.0519	0.8098	0.7612	18.42%
YoY %	16.12%	21.98%	7.46%	31.19%	29.90%	6.38%	-	-
Horiz. %	275.92%	237.62%	194.81%	181.29%	138.19%	106.38%	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 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