[CIMB] YoY TTM Result on 31-Mar-2011 [#1]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	14,264,568	14,184,592	12,627,199	11,826,683	10,895,044	8,236,835	8,899,533	8.17%
YoY %	0.56%	12.33%	6.77%	8.55%	32.27%	-7.45%	-	-
Horiz. %	160.28%	159.39%	141.89%	132.89%	122.42%	92.55%	100.00%	-
PBT	5,561,804	6,043,000	5,301,671	4,745,564	4,101,710	2,805,810	3,608,980	7.47%
YoY %	-7.96%	13.98%	11.72%	15.70%	46.19%	-22.25%	-	-
Horiz. %	154.11%	167.44%	146.90%	131.49%	113.65%	77.75%	100.00%	-
Tax	-1,273,134	-1,266,788	-1,137,630	-1,039,697	-806,302	-695,354	-777,468	8.56%
YoY %	-0.50%	-11.35%	-9.42%	-28.95%	-15.96%	10.56%	-	-
Horiz. %	163.75%	162.94%	146.32%	133.73%	103.71%	89.44%	100.00%	-
NP	4,288,670	4,776,212	4,164,041	3,705,867	3,295,408	2,110,456	2,831,512	7.16%
YoY %	-10.21%	14.70%	12.36%	12.46%	56.15%	-25.47%	-	-
Horiz. %	151.46%	168.68%	147.06%	130.88%	116.38%	74.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,220,507	4,720,287	4,124,954	3,594,256	3,030,956	2,030,648	2,713,259	7.63%
YoY %	-10.59%	14.43%	14.77%	18.58%	49.26%	-25.16%	-	-
Horiz. %	155.55%	173.97%	152.03%	132.47%	111.71%	74.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.89%	20.96%	21.46%	21.91%	19.66%	24.78%	21.54%	-
YoY %	9.21%	-2.33%	-2.05%	11.44%	-20.66%	15.04%	-	-
Horiz. %	106.27%	97.31%	99.63%	101.72%	91.27%	115.04%	100.00%	-
Total Cost	9,975,898	9,408,380	8,463,158	8,120,816	7,599,636	6,126,379	6,068,021	8.63%
YoY %	6.03%	11.17%	4.22%	6.86%	24.05%	0.96%	-	-
Horiz. %	164.40%	155.05%	139.47%	133.83%	125.24%	100.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	35,029,190	30,027,663	25,935,498	23,563,178	17,658,723	17,209,008	15,848,010	14.12%
YoY %	16.66%	15.78%	10.07%	33.44%	2.61%	8.59%	-	-
Horiz. %	221.03%	189.47%	163.65%	148.68%	111.43%	108.59%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	1,812,783	1,737,937	1,635,087	1,887,343	653,476	866,697	842,734	13.61%
YoY %	4.31%	6.29%	-13.37%	188.82%	-24.60%	2.84%	-	-
Horiz. %	215.11%	206.23%	194.02%	223.95%	77.54%	102.84%	100.00%	-
Div Payout %	42.95%	36.82%	39.64%	52.51%	21.56%	42.68%	31.06%	-
YoY %	16.65%	-7.11%	-24.51%	143.55%	-49.48%	37.41%	-	-
Horiz. %	138.28%	118.54%	127.62%	169.06%	69.41%	137.41%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	35,029,190	30,027,663	25,935,498	23,563,178	17,658,723	17,209,008	15,848,010	14.12%
YoY %	16.66%	15.78%	10.07%	33.44%	2.61%	8.59%	-	-
Horiz. %	221.03%	189.47%	163.65%	148.68%	111.43%	108.59%	100.00%	-
NOSH	8,108,608	7,432,589	7,431,374	7,433,179	3,531,744	3,577,756	3,364,758	15.78%
YoY %	9.10%	0.02%	-0.02%	110.47%	-1.29%	6.33%	-	-
Horiz. %	240.99%	220.90%	220.86%	220.91%	104.96%	106.33%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	30.07%	33.67%	32.98%	31.33%	30.25%	25.62%	31.82%	-
YoY %	-10.69%	2.09%	5.27%	3.57%	18.07%	-19.48%	-	-
Horiz. %	94.50%	105.81%	103.65%	98.46%	95.07%	80.52%	100.00%	-
ROE	12.05%	15.72%	15.90%	15.25%	17.16%	11.80%	17.12%	-
YoY %	-23.35%	-1.13%	4.26%	-11.13%	45.42%	-31.07%	-	-
Horiz. %	70.39%	91.82%	92.87%	89.08%	100.23%	68.93%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	175.92	190.84	169.92	159.11	308.49	230.22	264.49	-6.56%
YoY %	-7.82%	12.31%	6.79%	-48.42%	34.00%	-12.96%	-	-
Horiz. %	66.51%	72.15%	64.24%	60.16%	116.64%	87.04%	100.00%	-
EPS	52.05	63.51	55.51	48.35	85.82	56.76	80.64	-7.03%
YoY %	-18.04%	14.41%	14.81%	-43.66%	51.20%	-29.61%	-	-
Horiz. %	64.55%	78.76%	68.84%	59.96%	106.42%	70.39%	100.00%	-
DPS	22.36	23.38	22.00	25.39	18.50	24.22	25.05	-1.87%
YoY %	-4.36%	6.27%	-13.35%	37.24%	-23.62%	-3.31%	-	-
Horiz. %	89.26%	93.33%	87.82%	101.36%	73.85%	96.69%	100.00%	-
NAPS	4.32	4.04	3.49	3.17	5.00	4.81	4.71	-1.42%
YoY %	6.93%	15.76%	10.09%	-36.60%	3.95%	2.12%	-	-
Horiz. %	91.72%	85.77%	74.10%	67.30%	106.16%	102.12%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,433,179
RPS	133.57	132.82	118.23	110.74	102.01	77.12	83.33	8.17%
YoY %	0.56%	12.34%	6.76%	8.56%	32.27%	-7.45%	-	-
Horiz. %	160.29%	159.39%	141.88%	132.89%	122.42%	92.55%	100.00%	-
EPS	39.52	44.20	38.62	33.65	28.38	19.01	25.41	7.63%
YoY %	-10.59%	14.45%	14.77%	18.57%	49.29%	-25.19%	-	-
Horiz. %	155.53%	173.95%	151.99%	132.43%	111.69%	74.81%	100.00%	-
DPS	16.97	16.27	15.31	17.67	6.12	8.12	7.89	13.60%
YoY %	4.30%	6.27%	-13.36%	188.73%	-24.63%	2.92%	-	-
Horiz. %	215.08%	206.21%	194.04%	223.95%	77.57%	102.92%	100.00%	-
NAPS	3.2799	2.8116	2.4284	2.2063	1.6535	1.6114	1.4839	14.12%
YoY %	16.66%	15.78%	10.07%	33.43%	2.61%	8.59%	-	-
Horiz. %	221.03%	189.47%	163.65%	148.68%	111.43%	108.59%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	7.15	7.63	7.69	8.20	14.06	6.85	9.95	-
P/RPS	4.06	4.00	4.53	5.15	4.56	2.98	3.76	1.28%
YoY %	1.50%	-11.70%	-12.04%	12.94%	53.02%	-20.74%	-	-
Horiz. %	107.98%	106.38%	120.48%	136.97%	121.28%	79.26%	100.00%	-
P/EPS	13.74	12.01	13.85	16.96	16.38	12.07	12.34	1.80%
YoY %	14.40%	-13.29%	-18.34%	3.54%	35.71%	-2.19%	-	-
Horiz. %	111.35%	97.33%	112.24%	137.44%	132.74%	97.81%	100.00%	-
EY	7.28	8.32	7.22	5.90	6.10	8.29	8.10	-1.76%
YoY %	-12.50%	15.24%	22.37%	-3.28%	-26.42%	2.35%	-	-
Horiz. %	89.88%	102.72%	89.14%	72.84%	75.31%	102.35%	100.00%	-
DY	3.13	3.06	2.86	3.10	1.32	3.54	2.52	3.67%
YoY %	2.29%	6.99%	-7.74%	134.85%	-62.71%	40.48%	-	-
Horiz. %	124.21%	121.43%	113.49%	123.02%	52.38%	140.48%	100.00%	-
P/NAPS	1.66	1.89	2.20	2.59	2.81	1.42	2.11	-3.91%
YoY %	-12.17%	-14.09%	-15.06%	-7.83%	97.89%	-32.70%	-	-
Horiz. %	78.67%	89.57%	104.27%	122.75%	133.18%	67.30%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	22/05/14	21/05/13	24/05/12	25/05/11	20/05/10	14/05/09	09/05/08	-
Price	7.38	8.50	7.19	8.27	7.07	8.85	9.90	-
P/RPS	4.20	4.45	4.23	5.20	2.29	3.84	3.74	1.95%
YoY %	-5.62%	5.20%	-18.65%	127.07%	-40.36%	2.67%	-	-
Horiz. %	112.30%	118.98%	113.10%	139.04%	61.23%	102.67%	100.00%	-
P/EPS	14.18	13.38	12.95	17.10	8.24	15.59	12.28	2.42%
YoY %	5.98%	3.32%	-24.27%	107.52%	-47.15%	26.95%	-	-
Horiz. %	115.47%	108.96%	105.46%	139.25%	67.10%	126.95%	100.00%	-
EY	7.05	7.47	7.72	5.85	12.14	6.41	8.15	-2.38%
YoY %	-5.62%	-3.24%	31.97%	-51.81%	89.39%	-21.35%	-	-
Horiz. %	86.50%	91.66%	94.72%	71.78%	148.96%	78.65%	100.00%	-
DY	3.03	2.75	3.06	3.07	2.62	2.74	2.53	3.04%
YoY %	10.18%	-10.13%	-0.33%	17.18%	-4.38%	8.30%	-	-
Horiz. %	119.76%	108.70%	120.95%	121.34%	103.56%	108.30%	100.00%	-
P/NAPS	1.71	2.10	2.06	2.61	1.41	1.84	2.10	-3.36%
YoY %	-18.57%	1.94%	-21.07%	85.11%	-23.37%	-12.38%	-	-
Horiz. %	81.43%	100.00%	98.10%	124.29%	67.14%	87.62%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 10:45:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-10 10:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-10 10:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-10 10:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-10 10:35:00

TURTLE SYSTEM 55

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

322

MYEG

MY E.G. SERVICES BHD

321

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

319

VSTECS

VSTECS BERHAD

289

YTLPOWR

YTL POWER INTERNATIONAL BHD

260

PBBANK

PUBLIC BANK BHD

204

DNEX

DAGANG NEXCHANGE BERHAD

199

SNS

SNS NETWORK TECHNOLOGY BERHAD

198

Daily Stocks

HSI-CXG

0.19

+0.025

170,837,300

HSI-HUT

0.155

-0.035

110,793,800

MRCB

0.71

+0.02

66,087,000

PMHLDG

0.285

-0.01

62,318,800

ICONIC

0.12

0.00

54,380,700

HSI-HU6

0.11

-0.025

45,123,500

CLASSITA

0.04

0.00

43,979,600

ICONIC-WA

0.045

0.00

43,518,400

AHB

0.17

+0.025

43,439,900

SNS

0.495

-0.035

41,224,200

More active Stocks

SBAGAN

5.60

+0.63

421,100

KLUANG

5.28

+0.47

127,400

KUCHAI

2.14

+0.31

986,100

MCEHLDG

1.96

+0.25

5,586,400

HSI-CVK

1.42

+0.21

100

MCEHLDG-WA

1.29

+0.20

1,643,900

NESTLE

128.70

+0.20

1,800

KOBAY

2.11

+0.18

4,962,300

SAM

5.53

+0.16

435,300

HLFG

17.58

+0.16

50,100

More gainer Stocks

DLADY

32.18

-1.20

58,200

HEIM

23.62

-0.28

18,000

MPI

30.78

-0.22

29,000

HSI-HS6

0.385

-0.18

247,700

AJI

19.12

-0.16

138,900

PPB

15.66

-0.14

90,300

NSOP

3.76

-0.14

1,000

GESHEN

4.06

-0.13

63,400

UTDPLT

25.38

-0.12

156,400

KUAISHO-C17

0.08

-0.12

58,800

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