[CIMB] YoY TTM Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	13,494,825	12,122,029	11,863,892	10,621,030	7,740,513	8,985,132	6,392,571	13.24%
YoY %	11.32%	2.18%	11.70%	37.21%	-13.85%	40.56%	-	-
Horiz. %	211.10%	189.63%	185.59%	166.15%	121.09%	140.56%	100.00%	-
PBT	5,656,140	5,202,608	4,641,742	3,811,877	2,715,660	3,685,803	2,002,043	18.87%
YoY %	8.72%	12.08%	21.77%	40.37%	-26.32%	84.10%	-	-
Horiz. %	282.52%	259.86%	231.85%	190.40%	135.64%	184.10%	100.00%	-
Tax	-1,259,333	-1,128,282	-956,830	-764,810	-703,114	-771,628	-393,168	21.39%
YoY %	-11.62%	-17.92%	-25.11%	-8.77%	8.88%	-96.26%	-	-
Horiz. %	320.30%	286.97%	243.36%	194.52%	178.83%	196.26%	100.00%	-
NP	4,396,807	4,074,326	3,684,912	3,047,067	2,012,546	2,914,175	1,608,875	18.22%
YoY %	7.91%	10.57%	20.93%	51.40%	-30.94%	81.13%	-	-
Horiz. %	273.28%	253.24%	229.04%	189.39%	125.09%	181.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,344,776	4,030,798	3,515,828	2,806,816	1,952,038	2,793,273	1,504,428	19.31%
YoY %	7.79%	14.65%	25.26%	43.79%	-30.12%	85.67%	-	-
Horiz. %	288.80%	267.93%	233.70%	186.57%	129.75%	185.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.26%	21.69%	20.61%	20.06%	25.89%	20.94%	19.64%	-
YoY %	2.63%	5.24%	2.74%	-22.52%	23.64%	6.62%	-	-
Horiz. %	113.34%	110.44%	104.94%	102.14%	131.82%	106.62%	100.00%	-
Total Cost	9,098,018	8,047,703	8,178,980	7,573,963	5,727,967	6,070,957	4,783,696	11.29%
YoY %	13.05%	-1.61%	7.99%	32.23%	-5.65%	26.91%	-	-
Horiz. %	190.19%	168.23%	170.98%	158.33%	119.74%	126.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,396,592	25,934,868	23,220,288	17,661,526	16,779,264	15,742,275	11,516,922	16.21%
YoY %	9.49%	11.69%	31.47%	5.26%	6.59%	36.69%	-	-
Horiz. %	246.56%	225.19%	201.62%	153.35%	145.69%	136.69%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	1,737,937	1,635,087	1,887,343	653,476	866,697	842,734	463,147	24.63%
YoY %	6.29%	-13.37%	188.82%	-24.60%	2.84%	81.96%	-	-
Horiz. %	375.25%	353.04%	407.50%	141.09%	187.13%	181.96%	100.00%	-
Div Payout %	40.00%	40.56%	53.68%	23.28%	44.40%	30.17%	30.79%	-
YoY %	-1.38%	-24.44%	130.58%	-47.57%	47.17%	-2.01%	-	-
Horiz. %	129.91%	131.73%	174.34%	75.61%	144.20%	97.99%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	28,396,592	25,934,868	23,220,288	17,661,526	16,779,264	15,742,275	11,516,922	16.21%
YoY %	9.49%	11.69%	31.47%	5.26%	6.59%	36.69%	-	-
Horiz. %	246.56%	225.19%	201.62%	153.35%	145.69%	136.69%	100.00%	-
NOSH	7,433,663	7,431,194	7,418,622	3,532,305	3,466,790	3,370,936	3,087,646	15.75%
YoY %	0.03%	0.17%	110.02%	1.89%	2.84%	9.17%	-	-
Horiz. %	240.76%	240.68%	240.27%	114.40%	112.28%	109.17%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	32.58%	33.61%	31.06%	28.69%	26.00%	32.43%	25.17%	-
YoY %	-3.06%	8.21%	8.26%	10.35%	-19.83%	28.84%	-	-
Horiz. %	129.44%	133.53%	123.40%	113.98%	103.30%	128.84%	100.00%	-
ROE	15.30%	15.54%	15.14%	15.89%	11.63%	17.74%	13.06%	-
YoY %	-1.54%	2.64%	-4.72%	36.63%	-34.44%	35.83%	-	-
Horiz. %	117.15%	118.99%	115.93%	121.67%	89.05%	135.83%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	181.54	163.12	159.92	300.68	223.28	266.55	207.04	-2.16%
YoY %	11.29%	2.00%	-46.81%	34.66%	-16.23%	28.74%	-	-
Horiz. %	87.68%	78.79%	77.24%	145.23%	107.84%	128.74%	100.00%	-
EPS	58.45	54.24	47.39	79.46	56.31	82.86	48.72	3.07%
YoY %	7.76%	14.45%	-40.36%	41.11%	-32.04%	70.07%	-	-
Horiz. %	119.97%	111.33%	97.27%	163.10%	115.58%	170.07%	100.00%	-
DPS	23.38	22.00	25.44	18.50	25.00	25.00	15.00	7.67%
YoY %	6.27%	-13.52%	37.51%	-26.00%	0.00%	66.67%	-	-
Horiz. %	155.87%	146.67%	169.60%	123.33%	166.67%	166.67%	100.00%	-
NAPS	3.82	3.49	3.13	5.00	4.84	4.67	3.73	0.39%
YoY %	9.46%	11.50%	-37.40%	3.31%	3.64%	25.20%	-	-
Horiz. %	102.41%	93.57%	83.91%	134.05%	129.76%	125.20%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,532,305
RPS	126.35	113.49	111.08	99.44	72.47	84.12	59.85	13.24%
YoY %	11.33%	2.17%	11.71%	37.22%	-13.85%	40.55%	-	-
Horiz. %	211.11%	189.62%	185.60%	166.15%	121.09%	140.55%	100.00%	-
EPS	40.68	37.74	32.92	26.28	18.28	26.15	14.09	19.30%
YoY %	7.79%	14.64%	25.27%	43.76%	-30.10%	85.59%	-	-
Horiz. %	288.72%	267.85%	233.64%	186.52%	129.74%	185.59%	100.00%	-
DPS	16.27	15.31	17.67	6.12	8.11	7.89	4.34	24.61%
YoY %	6.27%	-13.36%	188.73%	-24.54%	2.79%	81.80%	-	-
Horiz. %	374.88%	352.76%	407.14%	141.01%	186.87%	181.80%	100.00%	-
NAPS	2.6587	2.4282	2.174	1.6536	1.571	1.4739	1.0783	16.21%
YoY %	9.49%	11.69%	31.47%	5.26%	6.59%	36.69%	-	-
Horiz. %	246.56%	225.19%	201.61%	153.35%	145.69%	136.69%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	7.63	7.44	8.50	12.84	5.85	11.00	7.75	-
P/RPS	4.20	4.56	5.32	4.27	2.62	4.13	3.74	1.95%
YoY %	-7.89%	-14.29%	24.59%	62.98%	-36.56%	10.43%	-	-
Horiz. %	112.30%	121.93%	142.25%	114.17%	70.05%	110.43%	100.00%	-
P/EPS	13.05	13.72	17.94	16.16	10.39	13.27	15.91	-3.24%
YoY %	-4.88%	-23.52%	11.01%	55.53%	-21.70%	-16.59%	-	-
Horiz. %	82.02%	86.24%	112.76%	101.57%	65.30%	83.41%	100.00%	-
EY	7.66	7.29	5.58	6.19	9.63	7.53	6.29	3.33%
YoY %	5.08%	30.65%	-9.85%	-35.72%	27.89%	19.71%	-	-
Horiz. %	121.78%	115.90%	88.71%	98.41%	153.10%	119.71%	100.00%	-
DY	3.06	2.96	2.99	1.44	4.27	2.27	1.94	7.88%
YoY %	3.38%	-1.00%	107.64%	-66.28%	88.11%	17.01%	-	-
Horiz. %	157.73%	152.58%	154.12%	74.23%	220.10%	117.01%	100.00%	-
P/NAPS	2.00	2.13	2.72	2.57	1.21	2.36	2.08	-0.65%
YoY %	-6.10%	-21.69%	5.84%	112.40%	-48.73%	13.46%	-	-
Horiz. %	96.15%	102.40%	130.77%	123.56%	58.17%	113.46%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/13	27/02/12	25/02/11	23/02/10	23/02/09	21/02/08	01/03/07	-
Price	7.07	7.14	8.07	12.66	6.45	10.30	9.35	-
P/RPS	3.89	4.38	5.05	4.21	2.89	3.86	4.52	-2.46%
YoY %	-11.19%	-13.27%	19.95%	45.67%	-25.13%	-14.60%	-	-
Horiz. %	86.06%	96.90%	111.73%	93.14%	63.94%	85.40%	100.00%	-
P/EPS	12.10	13.16	17.03	15.93	11.46	12.43	19.19	-7.39%
YoY %	-8.05%	-22.72%	6.91%	39.01%	-7.80%	-35.23%	-	-
Horiz. %	63.05%	68.58%	88.74%	83.01%	59.72%	64.77%	100.00%	-
EY	8.27	7.60	5.87	6.28	8.73	8.04	5.21	7.99%
YoY %	8.82%	29.47%	-6.53%	-28.06%	8.58%	54.32%	-	-
Horiz. %	158.73%	145.87%	112.67%	120.54%	167.56%	154.32%	100.00%	-
DY	3.31	3.08	3.15	1.46	3.88	2.43	1.60	12.86%
YoY %	7.47%	-2.22%	115.75%	-62.37%	59.67%	51.88%	-	-
Horiz. %	206.88%	192.50%	196.87%	91.25%	242.50%	151.88%	100.00%	-
P/NAPS	1.85	2.05	2.58	2.53	1.33	2.21	2.51	-4.95%
YoY %	-9.76%	-20.54%	1.98%	90.23%	-39.82%	-11.95%	-	-
Horiz. %	73.71%	81.67%	102.79%	100.80%	52.99%	88.05%	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 - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:55:00

EMA 5

5 Mins

SELL

2024-05-21 16:20:00

ADX

10 Mins

BUY

2024-05-21 16:20:00

ADX

5 Mins

BUY

2024-05-21 15:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-21 15:10:00

VOLUME BREAKOUT

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

367

TOPGLOV

TOP GLOVE CORPORATION BHD

326

DNEX

DAGANG NEXCHANGE BERHAD

322

PTRANS

PERAK TRANSIT BERHAD

322

MBSB

MALAYSIA BUILDING SOCIETY BHD

318

HLIND

HONG LEONG INDUSTRIES BHD

316

NOTION

NOTION VTEC BHD

309

PBBANK

PUBLIC BANK BHD

302

MAYBANK

MALAYAN BANKING BHD

285

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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