[CIMB] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	13,506,498	11,926,749	11,409,464	9,772,186	7,816,751	9,214,021	5,515,182	16.08%
YoY %	13.25%	4.53%	16.75%	25.02%	-15.16%	67.07%	-	-
Horiz. %	244.90%	216.25%	206.87%	177.19%	141.73%	167.07%	100.00%	-
PBT	5,693,568	4,941,219	4,592,318	3,166,390	3,006,078	3,539,027	1,617,440	23.31%
YoY %	15.23%	7.60%	45.03%	5.33%	-15.06%	118.80%	-	-
Horiz. %	352.01%	305.50%	283.93%	195.77%	185.85%	218.80%	100.00%	-
Tax	-1,241,215	-1,136,077	-889,777	-716,005	-786,829	-667,039	-307,847	26.13%
YoY %	-9.25%	-27.68%	-24.27%	9.00%	-17.96%	-116.68%	-	-
Horiz. %	403.19%	369.04%	289.03%	232.58%	255.59%	216.68%	100.00%	-
NP	4,452,353	3,805,142	3,702,541	2,450,385	2,219,249	2,871,988	1,309,593	22.60%
YoY %	17.01%	2.77%	51.10%	10.42%	-22.73%	119.30%	-	-
Horiz. %	339.98%	290.56%	282.72%	187.11%	169.46%	219.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,395,692	3,770,899	3,446,106	2,322,521	2,119,191	2,754,923	1,169,719	24.66%
YoY %	16.57%	9.42%	48.38%	9.59%	-23.08%	135.52%	-	-
Horiz. %	375.79%	322.38%	294.61%	198.55%	181.17%	235.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.80%	22.99%	19.38%	22.61%	26.17%	18.85%	19.03%	-
YoY %	-5.18%	18.63%	-14.29%	-13.60%	38.83%	-0.95%	-	-
Horiz. %	114.56%	120.81%	101.84%	118.81%	137.52%	99.05%	100.00%	-
Total Cost	9,054,145	8,121,607	7,706,923	7,321,801	5,597,502	6,342,033	4,205,589	13.61%
YoY %	11.48%	5.38%	5.26%	30.80%	-11.74%	50.80%	-	-
Horiz. %	215.29%	193.11%	183.25%	174.10%	133.10%	150.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,344,529	25,052,347	22,514,118	19,389,196	15,896,463	14,793,438	11,275,508	15.89%
YoY %	9.15%	11.27%	16.12%	21.97%	7.46%	31.20%	-	-
Horiz. %	242.51%	222.18%	199.67%	171.96%	140.98%	131.20%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	1,114,749	1,485,457	1,947,330	866,697	842,734	463,147	407,320	18.25%
YoY %	-24.96%	-23.72%	124.68%	2.84%	81.96%	13.71%	-	-
Horiz. %	273.68%	364.69%	478.08%	212.78%	206.90%	113.71%	100.00%	-
Div Payout %	25.36%	39.39%	56.51%	37.32%	39.77%	16.81%	34.82%	-
YoY %	-35.62%	-30.30%	51.42%	-6.16%	136.59%	-51.72%	-	-
Horiz. %	72.83%	113.12%	162.29%	107.18%	114.22%	48.28%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	27,344,529	25,052,347	22,514,118	19,389,196	15,896,463	14,793,438	11,275,508	15.89%
YoY %	9.15%	11.27%	16.12%	21.97%	7.46%	31.20%	-	-
Horiz. %	242.51%	222.18%	199.67%	171.96%	140.98%	131.20%	100.00%	-
NOSH	7,430,578	7,433,931	7,193,008	3,531,729	3,325,619	3,369,803	3,149,583	15.36%
YoY %	-0.05%	3.35%	103.67%	6.20%	-1.31%	6.99%	-	-
Horiz. %	235.92%	236.03%	228.38%	112.13%	105.59%	106.99%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	32.96%	31.90%	32.45%	25.08%	28.39%	31.17%	23.75%	-
YoY %	3.32%	-1.69%	29.39%	-11.66%	-8.92%	31.24%	-	-
Horiz. %	138.78%	134.32%	136.63%	105.60%	119.54%	131.24%	100.00%	-
ROE	16.08%	15.05%	15.31%	11.98%	13.33%	18.62%	10.37%	-
YoY %	6.84%	-1.70%	27.80%	-10.13%	-28.41%	79.56%	-	-
Horiz. %	155.06%	145.13%	147.64%	115.53%	128.54%	179.56%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	181.77	160.44	158.62	276.70	235.05	273.43	175.11	0.62%
YoY %	13.29%	1.15%	-42.67%	17.72%	-14.04%	56.15%	-	-
Horiz. %	103.80%	91.62%	90.58%	158.01%	134.23%	156.15%	100.00%	-
EPS	59.16	50.73	47.91	65.76	63.72	81.75	37.14	8.06%
YoY %	16.62%	5.89%	-27.14%	3.20%	-22.06%	120.11%	-	-
Horiz. %	159.29%	136.59%	129.00%	177.06%	171.57%	220.11%	100.00%	-
DPS	15.00	20.00	27.07	25.00	25.00	13.74	12.93	2.50%
YoY %	-25.00%	-26.12%	8.28%	0.00%	81.95%	6.26%	-	-
Horiz. %	116.01%	154.68%	209.36%	193.35%	193.35%	106.26%	100.00%	-
NAPS	3.68	3.37	3.13	5.49	4.78	4.39	3.58	0.45%
YoY %	9.20%	7.67%	-42.99%	14.85%	8.88%	22.63%	-	-
Horiz. %	102.79%	94.13%	87.43%	153.35%	133.52%	122.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,531,729
RPS	126.30	111.53	106.69	91.38	73.09	86.16	51.57	16.08%
YoY %	13.24%	4.54%	16.75%	25.02%	-15.17%	67.07%	-	-
Horiz. %	244.91%	216.27%	206.88%	177.20%	141.73%	167.07%	100.00%	-
EPS	41.10	35.26	32.22	21.72	19.82	25.76	10.94	24.65%
YoY %	16.56%	9.44%	48.34%	9.59%	-23.06%	135.47%	-	-
Horiz. %	375.69%	322.30%	294.52%	198.54%	181.17%	235.47%	100.00%	-
DPS	10.42	13.89	18.21	8.10	7.88	4.33	3.81	18.23%
YoY %	-24.98%	-23.72%	124.81%	2.79%	81.99%	13.65%	-	-
Horiz. %	273.49%	364.57%	477.95%	212.60%	206.82%	113.65%	100.00%	-
NAPS	2.557	2.3426	2.1053	1.8131	1.4865	1.3833	1.0544	15.89%
YoY %	9.15%	11.27%	16.12%	21.97%	7.46%	31.19%	-	-
Horiz. %	242.51%	222.17%	199.67%	171.96%	140.98%	131.19%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	7.50	6.97	8.17	11.10	7.65	10.70	6.65	-
P/RPS	4.13	4.34	5.15	4.01	3.25	3.91	3.80	1.39%
YoY %	-4.84%	-15.73%	28.43%	23.38%	-16.88%	2.89%	-	-
Horiz. %	108.68%	114.21%	135.53%	105.53%	85.53%	102.89%	100.00%	-
P/EPS	12.68	13.74	17.05	16.88	12.01	13.09	17.91	-5.58%
YoY %	-7.71%	-19.41%	1.01%	40.55%	-8.25%	-26.91%	-	-
Horiz. %	70.80%	76.72%	95.20%	94.25%	67.06%	73.09%	100.00%	-
EY	7.89	7.28	5.86	5.92	8.33	7.64	5.58	5.93%
YoY %	8.38%	24.23%	-1.01%	-28.93%	9.03%	36.92%	-	-
Horiz. %	141.40%	130.47%	105.02%	106.09%	149.28%	136.92%	100.00%	-
DY	2.00	2.87	3.31	2.25	3.27	1.28	1.94	0.50%
YoY %	-30.31%	-13.29%	47.11%	-31.19%	155.47%	-34.02%	-	-
Horiz. %	103.09%	147.94%	170.62%	115.98%	168.56%	65.98%	100.00%	-
P/NAPS	2.04	2.07	2.61	2.02	1.60	2.44	1.86	1.55%
YoY %	-1.45%	-20.69%	29.21%	26.25%	-34.43%	31.18%	-	-
Horiz. %	109.68%	111.29%	140.32%	108.60%	86.02%	131.18%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	15/11/11	22/11/10	10/11/09	13/11/08	12/11/07	17/11/06	-
Price	7.67	7.10	8.41	12.82	6.10	10.70	7.20	-
P/RPS	4.22	4.43	5.30	4.63	2.60	3.91	4.11	0.44%
YoY %	-4.74%	-16.42%	14.47%	78.08%	-33.50%	-4.87%	-	-
Horiz. %	102.68%	107.79%	128.95%	112.65%	63.26%	95.13%	100.00%	-
P/EPS	12.97	14.00	17.55	19.49	9.57	13.09	19.39	-6.47%
YoY %	-7.36%	-20.23%	-9.95%	103.66%	-26.89%	-32.49%	-	-
Horiz. %	66.89%	72.20%	90.51%	100.52%	49.36%	67.51%	100.00%	-
EY	7.71	7.14	5.70	5.13	10.45	7.64	5.16	6.91%
YoY %	7.98%	25.26%	11.11%	-50.91%	36.78%	48.06%	-	-
Horiz. %	149.42%	138.37%	110.47%	99.42%	202.52%	148.06%	100.00%	-
DY	1.96	2.82	3.22	1.95	4.10	1.28	1.80	1.42%
YoY %	-30.50%	-12.42%	65.13%	-52.44%	220.31%	-28.89%	-	-
Horiz. %	108.89%	156.67%	178.89%	108.33%	227.78%	71.11%	100.00%	-
P/NAPS	2.08	2.11	2.69	2.34	1.28	2.44	2.01	0.57%
YoY %	-1.42%	-21.56%	14.96%	82.81%	-47.54%	21.39%	-	-
Horiz. %	103.48%	104.98%	133.83%	116.42%	63.68%	121.39%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 16:30:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-28 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 16:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-28 16:20:00

EMA 5

10 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

942

HLIND

HONG LEONG INDUSTRIES BHD

915

JCY

JCY INTERNATIONAL BERHAD

630

DNEX

DAGANG NEXCHANGE BERHAD

601

GENTING

GENTING BHD

579

YTLPOWR

YTL POWER INTERNATIONAL BHD

554

MAYBANK

MALAYAN BANKING BHD

478

MYEG

MY E.G. SERVICES BHD

476

SAPNRG

SAPURA ENERGY BERHAD

465

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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