[CIMB] YoY TTM Result on 31-Dec-2014 [#4]

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
TTM Result
Revenue	17,626,496	16,065,255	15,395,790	14,145,924	14,671,835	13,494,825	12,122,029	6.43%
YoY %	9.72%	4.35%	8.84%	-3.58%	8.72%	11.32%	-	-
Horiz. %	145.41%	132.53%	127.01%	116.70%	121.03%	111.32%	100.00%	-
PBT	6,109,985	4,884,144	3,913,993	4,276,423	5,849,229	5,656,140	5,202,608	2.71%
YoY %	25.10%	24.79%	-8.48%	-26.89%	3.41%	8.72%	-	-
Horiz. %	117.44%	93.88%	75.23%	82.20%	112.43%	108.72%	100.00%	-
Tax	-1,502,019	-1,251,187	-1,018,048	-1,101,866	-1,240,407	-1,259,333	-1,128,282	4.87%
YoY %	-20.05%	-22.90%	7.61%	11.17%	1.50%	-11.62%	-	-
Horiz. %	133.12%	110.89%	90.23%	97.66%	109.94%	111.62%	100.00%	-
NP	4,607,966	3,632,957	2,895,945	3,174,557	4,608,822	4,396,807	4,074,326	2.07%
YoY %	26.84%	25.45%	-8.78%	-31.12%	4.82%	7.91%	-	-
Horiz. %	113.10%	89.17%	71.08%	77.92%	113.12%	107.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,475,175	3,564,190	2,849,509	3,106,808	4,540,403	4,344,776	4,030,798	1.75%
YoY %	25.56%	25.08%	-8.28%	-31.57%	4.50%	7.79%	-	-
Horiz. %	111.02%	88.42%	70.69%	77.08%	112.64%	107.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	25.62%	26.01%	25.77%	21.21%	22.26%	21.69%	-
YoY %	-4.06%	-1.50%	0.93%	21.50%	-4.72%	2.63%	-	-
Horiz. %	113.32%	118.12%	119.92%	118.81%	97.79%	102.63%	100.00%	-
Total Cost	13,018,530	12,432,298	12,499,845	10,971,367	10,063,013	9,098,018	8,047,703	8.33%
YoY %	4.72%	-0.54%	13.93%	9.03%	10.61%	13.05%	-	-
Horiz. %	161.77%	154.48%	155.32%	136.33%	125.04%	113.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,841,687	45,091,606	40,862,185	37,370,247	30,148,197	28,396,592	25,934,868	10.73%
YoY %	6.10%	10.35%	9.34%	23.96%	6.17%	9.49%	-	-
Horiz. %	184.47%	173.86%	157.56%	144.09%	116.25%	109.49%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	2,267,214	1,752,516	1,188,685	1,257,049	1,812,783	1,737,937	1,635,087	5.59%
YoY %	29.37%	47.43%	-5.44%	-30.66%	4.31%	6.29%	-	-
Horiz. %	138.66%	107.18%	72.70%	76.88%	110.87%	106.29%	100.00%	-
Div Payout %	50.66%	49.17%	41.72%	40.46%	39.93%	40.00%	40.56%	-
YoY %	3.03%	17.86%	3.11%	1.33%	-0.18%	-1.38%	-	-
Horiz. %	124.90%	121.23%	102.86%	99.75%	98.45%	98.62%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	47,841,687	45,091,606	40,862,185	37,370,247	30,148,197	28,396,592	25,934,868	10.73%
YoY %	6.10%	10.35%	9.34%	23.96%	6.17%	9.49%	-	-
Horiz. %	184.47%	173.86%	157.56%	144.09%	116.25%	109.49%	100.00%	-
NOSH	9,225,547	8,868,384	8,495,256	8,416,722	7,690,866	7,433,663	7,431,194	3.66%
YoY %	4.03%	4.39%	0.93%	9.44%	3.46%	0.03%	-	-
Horiz. %	124.15%	119.34%	114.32%	113.26%	103.49%	100.03%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	26.14%	22.61%	18.81%	22.44%	31.41%	32.58%	33.61%	-
YoY %	15.61%	20.20%	-16.18%	-28.56%	-3.59%	-3.06%	-	-
Horiz. %	77.77%	67.27%	55.97%	66.77%	93.45%	96.94%	100.00%	-
ROE	9.35%	7.90%	6.97%	8.31%	15.06%	15.30%	15.54%	-
YoY %	18.35%	13.34%	-16.13%	-44.82%	-1.57%	-1.54%	-	-
Horiz. %	60.17%	50.84%	44.85%	53.47%	96.91%	98.46%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	192.68	182.02	181.23	168.07	190.77	181.54	163.12	2.81%
YoY %	5.86%	0.44%	7.83%	-11.90%	5.08%	11.29%	-	-
Horiz. %	118.12%	111.59%	111.10%	103.03%	116.95%	111.29%	100.00%	-
EPS	48.92	40.38	33.54	36.91	59.04	58.45	54.24	-1.70%
YoY %	21.15%	20.39%	-9.13%	-37.48%	1.01%	7.76%	-	-
Horiz. %	90.19%	74.45%	61.84%	68.05%	108.85%	107.76%	100.00%	-
DPS	24.78	19.86	14.00	14.94	23.57	23.38	22.00	2.00%
YoY %	24.77%	41.86%	-6.29%	-36.61%	0.81%	6.27%	-	-
Horiz. %	112.64%	90.27%	63.64%	67.91%	107.14%	106.27%	100.00%	-
NAPS	5.2296	5.109	4.81	4.44	3.92	3.82	3.49	6.96%
YoY %	2.36%	6.22%	8.33%	13.27%	2.62%	9.46%	-	-
Horiz. %	149.85%	146.39%	137.82%	127.22%	112.32%	109.46%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 8,416,722
RPS	165.10	150.48	144.21	132.50	137.43	126.40	113.54	6.43%
YoY %	9.72%	4.35%	8.84%	-3.59%	8.73%	11.33%	-	-
Horiz. %	145.41%	132.53%	127.01%	116.70%	121.04%	111.33%	100.00%	-
EPS	41.92	33.38	26.69	29.10	42.53	40.70	37.76	1.75%
YoY %	25.58%	25.07%	-8.28%	-31.58%	4.50%	7.79%	-	-
Horiz. %	111.02%	88.40%	70.68%	77.07%	112.63%	107.79%	100.00%	-
DPS	21.24	16.42	11.13	11.77	16.98	16.28	15.32	5.59%
YoY %	29.35%	47.53%	-5.44%	-30.68%	4.30%	6.27%	-	-
Horiz. %	138.64%	107.18%	72.65%	76.83%	110.84%	106.27%	100.00%	-
NAPS	4.4812	4.2236	3.8274	3.5004	2.8239	2.6598	2.4292	10.73%
YoY %	6.10%	10.35%	9.34%	23.96%	6.17%	9.49%	-	-
Horiz. %	184.47%	173.87%	157.56%	144.10%	116.25%	109.49%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	-
Price	6.54	4.51	4.54	5.56	7.62	7.63	7.44	-
P/RPS	3.39	2.48	2.51	3.31	3.99	4.20	4.56	-4.81%
YoY %	36.69%	-1.20%	-24.17%	-17.04%	-5.00%	-7.89%	-	-
Horiz. %	74.34%	54.39%	55.04%	72.59%	87.50%	92.11%	100.00%	-
P/EPS	13.37	11.17	13.54	15.06	12.91	13.05	13.72	-0.42%
YoY %	19.70%	-17.50%	-10.09%	16.65%	-1.07%	-4.88%	-	-
Horiz. %	97.45%	81.41%	98.69%	109.77%	94.10%	95.12%	100.00%	-
EY	7.48	8.95	7.39	6.64	7.75	7.66	7.29	0.42%
YoY %	-16.42%	21.11%	11.30%	-14.32%	1.17%	5.08%	-	-
Horiz. %	102.61%	122.77%	101.37%	91.08%	106.31%	105.08%	100.00%	-
DY	3.79	4.40	3.08	2.69	3.09	3.06	2.96	4.20%
YoY %	-13.86%	42.86%	14.50%	-12.94%	0.98%	3.38%	-	-
Horiz. %	128.04%	148.65%	104.05%	90.88%	104.39%	103.38%	100.00%	-
P/NAPS	1.25	0.88	0.94	1.25	1.94	2.00	2.13	-8.49%
YoY %	42.05%	-6.38%	-24.80%	-35.57%	-3.00%	-6.10%	-	-
Horiz. %	58.69%	41.31%	44.13%	58.69%	91.08%	93.90%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	28/02/17	25/02/16	27/02/15	25/02/14	25/02/13	27/02/12	-
Price	7.19	4.97	4.25	5.95	7.10	7.07	7.14	-
P/RPS	3.73	2.73	2.35	3.54	3.72	3.89	4.38	-2.63%
YoY %	36.63%	16.17%	-33.62%	-4.84%	-4.37%	-11.19%	-	-
Horiz. %	85.16%	62.33%	53.65%	80.82%	84.93%	88.81%	100.00%	-
P/EPS	14.70	12.31	12.67	16.12	12.03	12.10	13.16	1.85%
YoY %	19.42%	-2.84%	-21.40%	34.00%	-0.58%	-8.05%	-	-
Horiz. %	111.70%	93.54%	96.28%	122.49%	91.41%	91.95%	100.00%	-
EY	6.80	8.13	7.89	6.20	8.31	8.27	7.60	-1.83%
YoY %	-16.36%	3.04%	27.26%	-25.39%	0.48%	8.82%	-	-
Horiz. %	89.47%	106.97%	103.82%	81.58%	109.34%	108.82%	100.00%	-
DY	3.45	4.00	3.29	2.51	3.32	3.31	3.08	1.90%
YoY %	-13.75%	21.58%	31.08%	-24.40%	0.30%	7.47%	-	-
Horiz. %	112.01%	129.87%	106.82%	81.49%	107.79%	107.47%	100.00%	-
P/NAPS	1.37	0.97	0.88	1.34	1.81	1.85	2.05	-6.49%
YoY %	41.24%	10.23%	-34.33%	-25.97%	-2.16%	-9.76%	-	-
Horiz. %	66.83%	47.32%	42.93%	65.37%	88.29%	90.24%	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 - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:40:00

EMA 5

5 Mins

SELL

2024-04-18 16:15:00

EMA 5

5 Mins

BUY

2024-04-18 15:40:00

EMA 5

5 Mins

SELL

2024-04-18 15:40:00

ADX

5 Mins

SELL

2024-04-18 15:40:00

TURTLE SYSTEM 20

5 Mins

SELL

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

373

MPI

MALAYSIAN PACIFIC INDUSTRIES

363

HLIND

HONG LEONG INDUSTRIES BHD

361

YTLPOWR

YTL POWER INTERNATIONAL BHD

355

PIE

P.I.E. INDUSTRIAL BHD

263

DNEX

DAGANG NEXCHANGE BERHAD

242

GENTING

GENTING BHD

232

PBBANK

PUBLIC BANK BHD

229

MAYBANK

MALAYAN BANKING BHD

223

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

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