[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	131.85	136.75	125.78	112.98	110.58	98.99	72.15	10.56%
YoY %	-3.58%	8.72%	11.33%	2.17%	11.71%	37.20%	-	-
Horiz. %	182.74%	189.54%	174.33%	156.59%	153.26%	137.20%	100.00%	-
EPS	28.96	42.32	40.50	37.57	32.77	26.16	18.19	8.05%
YoY %	-31.57%	4.49%	7.80%	14.65%	25.27%	43.82%	-	-
Horiz. %	159.21%	232.66%	222.65%	206.54%	180.15%	143.82%	100.00%	-
DPS	11.72	16.90	16.20	15.24	17.59	6.09	8.08	6.39%
YoY %	-30.65%	4.32%	6.30%	-13.36%	188.83%	-24.63%	-	-
Horiz. %	145.05%	209.16%	200.50%	188.61%	217.70%	75.37%	100.00%	-
NAPS	3.4831	2.81	2.6467	2.4173	2.1643	1.6462	1.5639	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

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