[CIMB] YoY TTM Result on 31-Dec-2013 [#4]

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
TTM Result
Revenue	16,065,255	15,395,790	14,145,924	14,671,835	13,494,825	12,122,029	11,863,892	5.17%
YoY %	4.35%	8.84%	-3.58%	8.72%	11.32%	2.18%	-	-
Horiz. %	135.41%	129.77%	119.24%	123.67%	113.75%	102.18%	100.00%	-
PBT	4,884,144	3,913,993	4,276,423	5,849,229	5,656,140	5,202,608	4,641,742	0.85%
YoY %	24.79%	-8.48%	-26.89%	3.41%	8.72%	12.08%	-	-
Horiz. %	105.22%	84.32%	92.13%	126.01%	121.85%	112.08%	100.00%	-
Tax	-1,251,187	-1,018,048	-1,101,866	-1,240,407	-1,259,333	-1,128,282	-956,830	4.56%
YoY %	-22.90%	7.61%	11.17%	1.50%	-11.62%	-17.92%	-	-
Horiz. %	130.76%	106.40%	115.16%	129.64%	131.62%	117.92%	100.00%	-
NP	3,632,957	2,895,945	3,174,557	4,608,822	4,396,807	4,074,326	3,684,912	-0.23%
YoY %	25.45%	-8.78%	-31.12%	4.82%	7.91%	10.57%	-	-
Horiz. %	98.59%	78.59%	86.15%	125.07%	119.32%	110.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,564,190	2,849,509	3,106,808	4,540,403	4,344,776	4,030,798	3,515,828	0.22%
YoY %	25.08%	-8.28%	-31.57%	4.50%	7.79%	14.65%	-	-
Horiz. %	101.38%	81.05%	88.37%	129.14%	123.58%	114.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.62%	26.01%	25.77%	21.21%	22.26%	21.69%	20.61%	-
YoY %	-1.50%	0.93%	21.50%	-4.72%	2.63%	5.24%	-	-
Horiz. %	124.31%	126.20%	125.04%	102.91%	108.01%	105.24%	100.00%	-
Total Cost	12,432,298	12,499,845	10,971,367	10,063,013	9,098,018	8,047,703	8,178,980	7.22%
YoY %	-0.54%	13.93%	9.03%	10.61%	13.05%	-1.61%	-	-
Horiz. %	152.00%	152.83%	134.14%	123.04%	111.24%	98.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,091,606	40,862,185	37,370,247	30,148,197	28,396,592	25,934,868	23,220,288	11.68%
YoY %	10.35%	9.34%	23.96%	6.17%	9.49%	11.69%	-	-
Horiz. %	194.19%	175.98%	160.94%	129.84%	122.29%	111.69%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	1,752,516	1,188,685	1,257,049	1,812,783	1,737,937	1,635,087	1,887,343	-1.22%
YoY %	47.43%	-5.44%	-30.66%	4.31%	6.29%	-13.37%	-	-
Horiz. %	92.86%	62.98%	66.60%	96.05%	92.08%	86.63%	100.00%	-
Div Payout %	49.17%	41.72%	40.46%	39.93%	40.00%	40.56%	53.68%	-
YoY %	17.86%	3.11%	1.33%	-0.18%	-1.38%	-24.44%	-	-
Horiz. %	91.60%	77.72%	75.37%	74.39%	74.52%	75.56%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	45,091,606	40,862,185	37,370,247	30,148,197	28,396,592	25,934,868	23,220,288	11.68%
YoY %	10.35%	9.34%	23.96%	6.17%	9.49%	11.69%	-	-
Horiz. %	194.19%	175.98%	160.94%	129.84%	122.29%	111.69%	100.00%	-
NOSH	8,868,384	8,495,256	8,416,722	7,690,866	7,433,663	7,431,194	7,418,622	3.01%
YoY %	4.39%	0.93%	9.44%	3.46%	0.03%	0.17%	-	-
Horiz. %	119.54%	114.51%	113.45%	103.67%	100.20%	100.17%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	22.61%	18.81%	22.44%	31.41%	32.58%	33.61%	31.06%	-
YoY %	20.20%	-16.18%	-28.56%	-3.59%	-3.06%	8.21%	-	-
Horiz. %	72.79%	60.56%	72.25%	101.13%	104.89%	108.21%	100.00%	-
ROE	7.90%	6.97%	8.31%	15.06%	15.30%	15.54%	15.14%	-
YoY %	13.34%	-16.13%	-44.82%	-1.57%	-1.54%	2.64%	-	-
Horiz. %	52.18%	46.04%	54.89%	99.47%	101.06%	102.64%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	182.02	181.23	168.07	190.77	181.54	163.12	159.92	2.17%
YoY %	0.44%	7.83%	-11.90%	5.08%	11.29%	2.00%	-	-
Horiz. %	113.82%	113.33%	105.10%	119.29%	113.52%	102.00%	100.00%	-
EPS	40.38	33.54	36.91	59.04	58.45	54.24	47.39	-2.63%
YoY %	20.39%	-9.13%	-37.48%	1.01%	7.76%	14.45%	-	-
Horiz. %	85.21%	70.77%	77.89%	124.58%	123.34%	114.45%	100.00%	-
DPS	19.86	14.00	14.94	23.57	23.38	22.00	25.44	-4.03%
YoY %	41.86%	-6.29%	-36.61%	0.81%	6.27%	-13.52%	-	-
Horiz. %	78.07%	55.03%	58.73%	92.65%	91.90%	86.48%	100.00%	-
NAPS	5.109	4.81	4.44	3.92	3.82	3.49	3.13	8.50%
YoY %	6.22%	8.33%	13.27%	2.62%	9.46%	11.50%	-	-
Horiz. %	163.23%	153.67%	141.85%	125.24%	122.04%	111.50%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,690,866
RPS	150.48	144.21	132.50	137.43	126.40	113.54	111.13	5.17%
YoY %	4.35%	8.84%	-3.59%	8.73%	11.33%	2.17%	-	-
Horiz. %	135.41%	129.77%	119.23%	123.67%	113.74%	102.17%	100.00%	-
EPS	33.38	26.69	29.10	42.53	40.70	37.76	32.93	0.22%
YoY %	25.07%	-8.28%	-31.58%	4.50%	7.79%	14.67%	-	-
Horiz. %	101.37%	81.05%	88.37%	129.15%	123.60%	114.67%	100.00%	-
DPS	16.42	11.13	11.77	16.98	16.28	15.32	17.68	-1.22%
YoY %	47.53%	-5.44%	-30.68%	4.30%	6.27%	-13.35%	-	-
Horiz. %	92.87%	62.95%	66.57%	96.04%	92.08%	86.65%	100.00%	-
NAPS	4.2236	3.8274	3.5004	2.8239	2.6598	2.4292	2.175	11.68%
YoY %	10.35%	9.34%	23.96%	6.17%	9.49%	11.69%	-	-
Horiz. %	194.19%	175.97%	160.94%	129.83%	122.29%	111.69%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	4.51	4.54	5.56	7.62	7.63	7.44	8.50	-
P/RPS	2.48	2.51	3.31	3.99	4.20	4.56	5.32	-11.93%
YoY %	-1.20%	-24.17%	-17.04%	-5.00%	-7.89%	-14.29%	-	-
Horiz. %	46.62%	47.18%	62.22%	75.00%	78.95%	85.71%	100.00%	-
P/EPS	11.17	13.54	15.06	12.91	13.05	13.72	17.94	-7.58%
YoY %	-17.50%	-10.09%	16.65%	-1.07%	-4.88%	-23.52%	-	-
Horiz. %	62.26%	75.47%	83.95%	71.96%	72.74%	76.48%	100.00%	-
EY	8.95	7.39	6.64	7.75	7.66	7.29	5.58	8.18%
YoY %	21.11%	11.30%	-14.32%	1.17%	5.08%	30.65%	-	-
Horiz. %	160.39%	132.44%	119.00%	138.89%	137.28%	130.65%	100.00%	-
DY	4.40	3.08	2.69	3.09	3.06	2.96	2.99	6.64%
YoY %	42.86%	14.50%	-12.94%	0.98%	3.38%	-1.00%	-	-
Horiz. %	147.16%	103.01%	89.97%	103.34%	102.34%	99.00%	100.00%	-
P/NAPS	0.88	0.94	1.25	1.94	2.00	2.13	2.72	-17.13%
YoY %	-6.38%	-24.80%	-35.57%	-3.00%	-6.10%	-21.69%	-	-
Horiz. %	32.35%	34.56%	45.96%	71.32%	73.53%	78.31%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	28/02/17	25/02/16	27/02/15	25/02/14	25/02/13	27/02/12	25/02/11	-
Price	4.97	4.25	5.95	7.10	7.07	7.14	8.07	-
P/RPS	2.73	2.35	3.54	3.72	3.89	4.38	5.05	-9.73%
YoY %	16.17%	-33.62%	-4.84%	-4.37%	-11.19%	-13.27%	-	-
Horiz. %	54.06%	46.53%	70.10%	73.66%	77.03%	86.73%	100.00%	-
P/EPS	12.31	12.67	16.12	12.03	12.10	13.16	17.03	-5.26%
YoY %	-2.84%	-21.40%	34.00%	-0.58%	-8.05%	-22.72%	-	-
Horiz. %	72.28%	74.40%	94.66%	70.64%	71.05%	77.28%	100.00%	-
EY	8.13	7.89	6.20	8.31	8.27	7.60	5.87	5.57%
YoY %	3.04%	27.26%	-25.39%	0.48%	8.82%	29.47%	-	-
Horiz. %	138.50%	134.41%	105.62%	141.57%	140.89%	129.47%	100.00%	-
DY	4.00	3.29	2.51	3.32	3.31	3.08	3.15	4.05%
YoY %	21.58%	31.08%	-24.40%	0.30%	7.47%	-2.22%	-	-
Horiz. %	126.98%	104.44%	79.68%	105.40%	105.08%	97.78%	100.00%	-
P/NAPS	0.97	0.88	1.34	1.81	1.85	2.05	2.58	-15.03%
YoY %	10.23%	-34.33%	-25.97%	-2.16%	-9.76%	-20.54%	-	-
Horiz. %	37.60%	34.11%	51.94%	70.16%	71.71%	79.46%	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 - 17 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 11:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-18 11:00:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-18 10:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-18 10:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-18 10:00:00

EMA 5

Hourly

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

360

HLIND

HONG LEONG INDUSTRIES BHD

354

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

322

PIE

P.I.E. INDUSTRIAL BHD

257

DNEX

DAGANG NEXCHANGE BERHAD

225

GENTING

GENTING BHD

213

PBBANK

PUBLIC BANK BHD

202

MAYBANK

MALAYAN BANKING BHD

201

Daily Stocks

HSI-CVM

0.165

+0.015

214,208,100

BORNOIL

0.005

-0.005

159,220,400

HSI-HUE

0.145

-0.02

159,024,100

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

126,736,900

HSI-CVH

0.255

+0.025

78,617,700

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

FITTERS

0.05

0.00

52,528,500

HSI-CVB

0.025

0.00

36,643,600

More active Stocks

DLADY

33.40

+1.08

37,000

PIE

5.46

+0.52

7,219,500

CRESNDO

3.80

+0.26

905,300

CHINHIN

4.55

+0.22

166,900

GESHEN

4.06

+0.18

284,100

1.50

+0.17

7,391,500

MFCB

4.50

+0.16

820,300

F&N

31.40

+0.16

102,300

PPB

15.70

+0.16

98,900

PIE-CK

0.39

+0.14

728,900

More gainer Stocks

NIKKEI-CE

0.78

-0.29

5,000

NVIDIA-C1

4.36

-0.22

300

ALLIANZ-PA

21.50

-0.16

1,000

NDX-CE

0.185

-0.145

60,000

LPI

11.80

-0.14

94,000

GREATEC

4.49

-0.13

209,800

KUAISHO-C17

0.08

-0.12

58,800

HSI-CV7

0.10

-0.10

1,000,000

MSM

3.16

-0.10

920,300

HCK

2.15

-0.10

98,100

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