[CIMB] YoY TTM Result on 31-Dec-2011 [#4]

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
TTM Result
Revenue	14,145,924	14,671,835	13,494,825	12,122,029	11,863,892	10,621,030	7,740,513	10.56%
YoY %	-3.58%	8.72%	11.32%	2.18%	11.70%	37.21%	-	-
Horiz. %	182.75%	189.55%	174.34%	156.60%	153.27%	137.21%	100.00%	-
PBT	4,276,423	5,849,229	5,656,140	5,202,608	4,641,742	3,811,877	2,715,660	7.85%
YoY %	-26.89%	3.41%	8.72%	12.08%	21.77%	40.37%	-	-
Horiz. %	157.47%	215.39%	208.28%	191.58%	170.93%	140.37%	100.00%	-
Tax	-1,101,866	-1,240,407	-1,259,333	-1,128,282	-956,830	-764,810	-703,114	7.77%
YoY %	11.17%	1.50%	-11.62%	-17.92%	-25.11%	-8.77%	-	-
Horiz. %	156.71%	176.42%	179.11%	160.47%	136.08%	108.77%	100.00%	-
NP	3,174,557	4,608,822	4,396,807	4,074,326	3,684,912	3,047,067	2,012,546	7.88%
YoY %	-31.12%	4.82%	7.91%	10.57%	20.93%	51.40%	-	-
Horiz. %	157.74%	229.00%	218.47%	202.45%	183.10%	151.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,106,808	4,540,403	4,344,776	4,030,798	3,515,828	2,806,816	1,952,038	8.04%
YoY %	-31.57%	4.50%	7.79%	14.65%	25.26%	43.79%	-	-
Horiz. %	159.16%	232.60%	222.58%	206.49%	180.11%	143.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.77%	21.21%	22.26%	21.69%	20.61%	20.06%	25.89%	-
YoY %	21.50%	-4.72%	2.63%	5.24%	2.74%	-22.52%	-	-
Horiz. %	99.54%	81.92%	85.98%	83.78%	79.61%	77.48%	100.00%	-
Total Cost	10,971,367	10,063,013	9,098,018	8,047,703	8,178,980	7,573,963	5,727,967	11.43%
YoY %	9.03%	10.61%	13.05%	-1.61%	7.99%	32.23%	-	-
Horiz. %	191.54%	175.68%	158.84%	140.50%	142.79%	132.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,370,247	30,148,197	28,396,592	25,934,868	23,220,288	17,661,526	16,779,264	14.27%
YoY %	23.96%	6.17%	9.49%	11.69%	31.47%	5.26%	-	-
Horiz. %	222.72%	179.68%	169.24%	154.56%	138.39%	105.26%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Dividend
Div	1,257,049	1,812,783	1,737,937	1,635,087	1,887,343	653,476	866,697	6.39%
YoY %	-30.66%	4.31%	6.29%	-13.37%	188.82%	-24.60%	-	-
Horiz. %	145.04%	209.16%	200.52%	188.66%	217.76%	75.40%	100.00%	-
Div Payout %	40.46%	39.93%	40.00%	40.56%	53.68%	23.28%	44.40%	-
YoY %	1.33%	-0.18%	-1.38%	-24.44%	130.58%	-47.57%	-	-
Horiz. %	91.13%	89.93%	90.09%	91.35%	120.90%	52.43%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Equity
Net Worth	37,370,247	30,148,197	28,396,592	25,934,868	23,220,288	17,661,526	16,779,264	14.27%
YoY %	23.96%	6.17%	9.49%	11.69%	31.47%	5.26%	-	-
Horiz. %	222.72%	179.68%	169.24%	154.56%	138.39%	105.26%	100.00%	-
NOSH	8,416,722	7,690,866	7,433,663	7,431,194	7,418,622	3,532,305	3,466,790	15.92%
YoY %	9.44%	3.46%	0.03%	0.17%	110.02%	1.89%	-	-
Horiz. %	242.78%	221.84%	214.42%	214.35%	213.99%	101.89%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Ratio Analysis
NP Margin	22.44%	31.41%	32.58%	33.61%	31.06%	28.69%	26.00%	-
YoY %	-28.56%	-3.59%	-3.06%	8.21%	8.26%	10.35%	-	-
Horiz. %	86.31%	120.81%	125.31%	129.27%	119.46%	110.35%	100.00%	-
ROE	8.31%	15.06%	15.30%	15.54%	15.14%	15.89%	11.63%	-
YoY %	-44.82%	-1.57%	-1.54%	2.64%	-4.72%	36.63%	-	-
Horiz. %	71.45%	129.49%	131.56%	133.62%	130.18%	136.63%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Per Share
RPS	168.07	190.77	181.54	163.12	159.92	300.68	223.28	-4.62%
YoY %	-11.90%	5.08%	11.29%	2.00%	-46.81%	34.66%	-	-
Horiz. %	75.27%	85.44%	81.31%	73.06%	71.62%	134.66%	100.00%	-
EPS	36.91	59.04	58.45	54.24	47.39	79.46	56.31	-6.79%
YoY %	-37.48%	1.01%	7.76%	14.45%	-40.36%	41.11%	-	-
Horiz. %	65.55%	104.85%	103.80%	96.32%	84.16%	141.11%	100.00%	-
DPS	14.94	23.57	23.38	22.00	25.44	18.50	25.00	-8.21%
YoY %	-36.61%	0.81%	6.27%	-13.52%	37.51%	-26.00%	-	-
Horiz. %	59.76%	94.28%	93.52%	88.00%	101.76%	74.00%	100.00%	-
NAPS	4.44	3.92	3.82	3.49	3.13	5.00	4.84	-1.42%
YoY %	13.27%	2.62%	9.46%	11.50%	-37.40%	3.31%	-	-
Horiz. %	91.74%	80.99%	78.93%	72.11%	64.67%	103.31%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,431,194
RPS	132.45	137.38	126.36	113.50	111.09	99.45	72.48	10.56%
YoY %	-3.59%	8.72%	11.33%	2.17%	11.70%	37.21%	-	-
Horiz. %	182.74%	189.54%	174.34%	156.59%	153.27%	137.21%	100.00%	-
EPS	29.09	42.51	40.68	37.74	32.92	26.28	18.28	8.04%
YoY %	-31.57%	4.50%	7.79%	14.64%	25.27%	43.76%	-	-
Horiz. %	159.14%	232.55%	222.54%	206.46%	180.09%	143.76%	100.00%	-
DPS	11.77	16.97	16.27	15.31	17.67	6.12	8.12	6.37%
YoY %	-30.64%	4.30%	6.27%	-13.36%	188.73%	-24.63%	-	-
Horiz. %	144.95%	208.99%	200.37%	188.55%	217.61%	75.37%	100.00%	-
NAPS	3.4991	2.8229	2.6589	2.4284	2.1742	1.6537	1.5711	14.27%
YoY %	23.95%	6.17%	9.49%	11.69%	31.47%	5.26%	-	-
Horiz. %	222.72%	179.68%	169.24%	154.57%	138.39%	105.26%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	-
Price	5.56	7.62	7.63	7.44	8.50	12.84	5.85	-
P/RPS	3.31	3.99	4.20	4.56	5.32	4.27	2.62	3.97%
YoY %	-17.04%	-5.00%	-7.89%	-14.29%	24.59%	62.98%	-	-
Horiz. %	126.34%	152.29%	160.31%	174.05%	203.05%	162.98%	100.00%	-
P/EPS	15.06	12.91	13.05	13.72	17.94	16.16	10.39	6.37%
YoY %	16.65%	-1.07%	-4.88%	-23.52%	11.01%	55.53%	-	-
Horiz. %	144.95%	124.25%	125.60%	132.05%	172.67%	155.53%	100.00%	-
EY	6.64	7.75	7.66	7.29	5.58	6.19	9.63	-6.00%
YoY %	-14.32%	1.17%	5.08%	30.65%	-9.85%	-35.72%	-	-
Horiz. %	68.95%	80.48%	79.54%	75.70%	57.94%	64.28%	100.00%	-
DY	2.69	3.09	3.06	2.96	2.99	1.44	4.27	-7.40%
YoY %	-12.94%	0.98%	3.38%	-1.00%	107.64%	-66.28%	-	-
Horiz. %	63.00%	72.37%	71.66%	69.32%	70.02%	33.72%	100.00%	-
P/NAPS	1.25	1.94	2.00	2.13	2.72	2.57	1.21	0.54%
YoY %	-35.57%	-3.00%	-6.10%	-21.69%	5.84%	112.40%	-	-
Horiz. %	103.31%	160.33%	165.29%	176.03%	224.79%	212.40%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	25/02/14	25/02/13	27/02/12	25/02/11	23/02/10	23/02/09	-
Price	5.95	7.10	7.07	7.14	8.07	12.66	6.45	-
P/RPS	3.54	3.72	3.89	4.38	5.05	4.21	2.89	3.43%
YoY %	-4.84%	-4.37%	-11.19%	-13.27%	19.95%	45.67%	-	-
Horiz. %	122.49%	128.72%	134.60%	151.56%	174.74%	145.67%	100.00%	-
P/EPS	16.12	12.03	12.10	13.16	17.03	15.93	11.46	5.84%
YoY %	34.00%	-0.58%	-8.05%	-22.72%	6.91%	39.01%	-	-
Horiz. %	140.66%	104.97%	105.58%	114.83%	148.60%	139.01%	100.00%	-
EY	6.20	8.31	8.27	7.60	5.87	6.28	8.73	-5.54%
YoY %	-25.39%	0.48%	8.82%	29.47%	-6.53%	-28.06%	-	-
Horiz. %	71.02%	95.19%	94.73%	87.06%	67.24%	71.94%	100.00%	-
DY	2.51	3.32	3.31	3.08	3.15	1.46	3.88	-6.99%
YoY %	-24.40%	0.30%	7.47%	-2.22%	115.75%	-62.37%	-	-
Horiz. %	64.69%	85.57%	85.31%	79.38%	81.19%	37.63%	100.00%	-
P/NAPS	1.34	1.81	1.85	2.05	2.58	2.53	1.33	0.12%
YoY %	-25.97%	-2.16%	-9.76%	-20.54%	1.98%	90.23%	-	-
Horiz. %	100.75%	136.09%	139.10%	154.14%	193.98%	190.23%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

445

PTRANS

PERAK TRANSIT BERHAD

408

MYEG

MY E.G. SERVICES BHD

407

MPI

MALAYSIAN PACIFIC INDUSTRIES

404

HLIND

HONG LEONG INDUSTRIES BHD

385

YTL

YTL CORPORATION BHD

269

MKHOP

MKH OIL PALM (EAST KALIMANTAN) BERHAD

237

CAPITALA

CAPITAL A BERHAD

233

SAPNRG

SAPURA ENERGY BERHAD

209

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

FITTERS

0.05

0.00

68,117,400

YTL

3.10

-0.10

54,300,400

BPURI

0.075

0.00

46,488,000

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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