[CIMB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	15,138,969	13,965,097	14,499,489	13,500,713	11,654,754	11,590,026	10,519,700	6.25%
YoY %	8.41%	-3.69%	7.40%	15.84%	0.56%	10.17%	-	-
Horiz. %	143.91%	132.75%	137.83%	128.34%	110.79%	110.17%	100.00%	-
PBT	3,709,109	5,188,646	5,988,232	5,695,070	5,064,229	4,664,926	3,624,338	0.38%
YoY %	-28.51%	-13.35%	5.15%	12.46%	8.56%	28.71%	-	-
Horiz. %	102.34%	143.16%	165.22%	157.13%	139.73%	128.71%	100.00%	-
Tax	-961,989	-1,256,332	-1,252,002	-1,285,488	-1,158,682	-919,686	-753,064	4.16%
YoY %	23.43%	-0.35%	2.60%	-10.94%	-25.99%	-22.13%	-	-
Horiz. %	127.74%	166.83%	166.25%	170.70%	153.86%	122.13%	100.00%	-
NP	2,747,120	3,932,314	4,736,229	4,409,582	3,905,546	3,745,240	2,871,274	-0.73%
YoY %	-30.14%	-16.97%	7.41%	12.91%	4.28%	30.44%	-	-
Horiz. %	95.68%	136.95%	164.95%	153.58%	136.02%	130.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,698,360	3,875,320	4,669,514	4,350,904	3,864,378	3,524,284	2,671,897	0.16%
YoY %	-30.37%	-17.01%	7.32%	12.59%	9.65%	31.90%	-	-
Horiz. %	100.99%	145.04%	174.76%	162.84%	144.63%	131.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.94%	24.21%	20.91%	22.57%	22.88%	19.71%	20.78%	-
YoY %	7.15%	15.78%	-7.35%	-1.35%	16.08%	-5.15%	-	-
Horiz. %	124.83%	116.51%	100.63%	108.61%	110.11%	94.85%	100.00%	-
Total Cost	12,391,849	10,032,782	9,763,260	9,091,130	7,749,208	7,844,786	7,648,425	8.37%
YoY %	23.51%	2.76%	7.39%	17.32%	-1.22%	2.57%	-	-
Horiz. %	162.02%	131.17%	127.65%	118.86%	101.32%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,595,498	36,310,492	29,667,633	27,354,201	25,050,568	22,245,918	19,375,725	12.64%
YoY %	9.05%	22.39%	8.46%	9.20%	12.61%	14.81%	-	-
Horiz. %	204.36%	187.40%	153.12%	141.18%	129.29%	114.81%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	338,423	1,100,317	1,287,103	495,547	1,189,344	1,713,338	-	-
YoY %	-69.24%	-14.51%	159.73%	-58.33%	-30.58%	0.00%	-	-
Horiz. %	19.75%	64.22%	75.12%	28.92%	69.42%	100.00%	-	-
Div Payout %	12.54%	28.39%	27.56%	11.39%	30.78%	48.62%	-	-
YoY %	-55.83%	3.01%	141.97%	-63.00%	-36.69%	0.00%	-	-
Horiz. %	25.79%	58.39%	56.68%	23.43%	63.31%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	39,595,498	36,310,492	29,667,633	27,354,201	25,050,568	22,245,918	19,375,725	12.64%
YoY %	9.05%	22.39%	8.46%	9.20%	12.61%	14.81%	-	-
Horiz. %	204.36%	187.40%	153.12%	141.18%	129.29%	114.81%	100.00%	-
NOSH	8,460,576	8,252,384	7,529,856	7,433,206	7,433,403	7,107,321	3,529,276	15.67%
YoY %	2.52%	9.60%	1.30%	-0.00%	4.59%	101.38%	-	-
Horiz. %	239.73%	233.83%	213.35%	210.62%	210.62%	201.38%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	18.15%	28.16%	32.66%	32.66%	33.51%	32.31%	27.29%	-
YoY %	-35.55%	-13.78%	0.00%	-2.54%	3.71%	18.40%	-	-
Horiz. %	66.51%	103.19%	119.68%	119.68%	122.79%	118.40%	100.00%	-
ROE	6.81%	10.67%	15.74%	15.91%	15.43%	15.84%	13.79%	-
YoY %	-36.18%	-32.21%	-1.07%	3.11%	-2.59%	14.87%	-	-
Horiz. %	49.38%	77.37%	114.14%	115.37%	111.89%	114.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	178.94	169.22	192.56	181.63	156.79	163.07	298.07	-8.14%
YoY %	5.74%	-12.12%	6.02%	15.84%	-3.85%	-45.29%	-	-
Horiz. %	60.03%	56.77%	64.60%	60.94%	52.60%	54.71%	100.00%	-
EPS	31.89	46.96	62.01	58.53	51.99	49.59	75.71	-13.41%
YoY %	-32.09%	-24.27%	5.95%	12.58%	4.84%	-34.50%	-	-
Horiz. %	42.12%	62.03%	81.90%	77.31%	68.67%	65.50%	100.00%	-
DPS	4.00	13.33	17.09	6.67	16.00	24.11	0.00	-
YoY %	-69.99%	-22.00%	156.22%	-58.31%	-33.64%	0.00%	-	-
Horiz. %	16.59%	55.29%	70.88%	27.66%	66.36%	100.00%	-	-
NAPS	4.68	4.40	3.94	3.68	3.37	3.13	5.49	-2.62%
YoY %	6.36%	11.68%	7.07%	9.20%	7.67%	-42.99%	-	-
Horiz. %	85.25%	80.15%	71.77%	67.03%	61.38%	57.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,430,578
RPS	141.10	130.16	135.14	125.83	108.63	108.03	98.05	6.25%
YoY %	8.41%	-3.69%	7.40%	15.83%	0.56%	10.18%	-	-
Horiz. %	143.91%	132.75%	137.83%	128.33%	110.79%	110.18%	100.00%	-
EPS	25.15	36.12	43.52	40.55	36.02	32.85	24.90	0.16%
YoY %	-30.37%	-17.00%	7.32%	12.58%	9.65%	31.93%	-	-
Horiz. %	101.00%	145.06%	174.78%	162.85%	144.66%	131.93%	100.00%	-
DPS	3.15	10.26	12.00	4.62	11.09	15.97	0.00	-
YoY %	-69.30%	-14.50%	159.74%	-58.34%	-30.56%	0.00%	-	-
Horiz. %	19.72%	64.25%	75.14%	28.93%	69.44%	100.00%	-	-
NAPS	3.6905	3.3844	2.7652	2.5496	2.3349	2.0735	1.8059	12.64%
YoY %	9.04%	22.39%	8.46%	9.20%	12.61%	14.82%	-	-
Horiz. %	204.36%	187.41%	153.12%	141.18%	129.29%	114.82%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	4.46	7.03	7.52	7.50	6.97	8.17	11.10	-
P/RPS	2.49	4.15	3.91	4.13	4.45	5.01	3.72	-6.46%
YoY %	-40.00%	6.14%	-5.33%	-7.19%	-11.18%	34.68%	-	-
Horiz. %	66.94%	111.56%	105.11%	111.02%	119.62%	134.68%	100.00%	-
P/EPS	13.98	14.97	12.13	12.81	13.41	16.48	14.66	-0.78%
YoY %	-6.61%	23.41%	-5.31%	-4.47%	-18.63%	12.41%	-	-
Horiz. %	95.36%	102.11%	82.74%	87.38%	91.47%	112.41%	100.00%	-
EY	7.15	6.68	8.25	7.80	7.46	6.07	6.82	0.79%
YoY %	7.04%	-19.03%	5.77%	4.56%	22.90%	-11.00%	-	-
Horiz. %	104.84%	97.95%	120.97%	114.37%	109.38%	89.00%	100.00%	-
DY	0.90	1.90	2.27	0.89	2.30	2.95	0.00	-
YoY %	-52.63%	-16.30%	155.06%	-61.30%	-22.03%	0.00%	-	-
Horiz. %	30.51%	64.41%	76.95%	30.17%	77.97%	100.00%	-	-
P/NAPS	0.95	1.60	1.91	2.04	2.07	2.61	2.02	-11.80%
YoY %	-40.63%	-16.23%	-6.37%	-1.45%	-20.69%	29.21%	-	-
Horiz. %	47.03%	79.21%	94.55%	100.99%	102.48%	129.21%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/15	18/11/14	18/11/13	20/11/12	15/11/11	22/11/10	10/11/09	-
Price	4.60	6.20	7.42	7.67	7.10	8.41	12.82	-
P/RPS	2.57	3.66	3.85	4.22	4.53	5.16	4.30	-8.21%
YoY %	-29.78%	-4.94%	-8.77%	-6.84%	-12.21%	20.00%	-	-
Horiz. %	59.77%	85.12%	89.53%	98.14%	105.35%	120.00%	100.00%	-
P/EPS	14.42	13.20	11.97	13.10	13.66	16.96	16.93	-2.63%
YoY %	9.24%	10.28%	-8.63%	-4.10%	-19.46%	0.18%	-	-
Horiz. %	85.17%	77.97%	70.70%	77.38%	80.69%	100.18%	100.00%	-
EY	6.93	7.57	8.36	7.63	7.32	5.90	5.91	2.68%
YoY %	-8.45%	-9.45%	9.57%	4.23%	24.07%	-0.17%	-	-
Horiz. %	117.26%	128.09%	141.46%	129.10%	123.86%	99.83%	100.00%	-
DY	0.87	2.15	2.30	0.87	2.25	2.87	0.00	-
YoY %	-59.53%	-6.52%	164.37%	-61.33%	-21.60%	0.00%	-	-
Horiz. %	30.31%	74.91%	80.14%	30.31%	78.40%	100.00%	-	-
P/NAPS	0.98	1.41	1.88	2.08	2.11	2.69	2.34	-13.49%
YoY %	-30.50%	-25.00%	-9.62%	-1.42%	-21.56%	14.96%	-	-
Horiz. %	41.88%	60.26%	80.34%	88.89%	90.17%	114.96%	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