[CIMB] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	8,236,835	8,899,533	7,249,596	4,817,038	4,522,614	3,864,572	2,945,417	18.67%
YoY %	-7.45%	22.76%	50.50%	6.51%	17.03%	31.21%	-	-
Horiz. %	279.65%	302.15%	246.13%	163.54%	153.55%	131.21%	100.00%	-
PBT	2,805,810	3,608,980	2,374,831	1,240,728	1,359,388	1,421,421	759,729	24.30%
YoY %	-22.25%	51.97%	91.41%	-8.73%	-4.36%	87.10%	-	-
Horiz. %	369.32%	475.04%	312.59%	163.31%	178.93%	187.10%	100.00%	-
Tax	-695,354	-777,468	-468,612	-246,343	-384,811	-528,418	-205,595	22.49%
YoY %	10.56%	-65.91%	-90.23%	35.98%	27.18%	-157.02%	-	-
Horiz. %	338.22%	378.16%	227.93%	119.82%	187.17%	257.02%	100.00%	-
NP	2,110,456	2,831,512	1,906,219	994,385	974,577	893,003	554,134	24.94%
YoY %	-25.47%	48.54%	91.70%	2.03%	9.13%	61.15%	-	-
Horiz. %	380.86%	510.98%	344.00%	179.45%	175.87%	161.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,030,648	2,713,259	1,794,637	833,633	974,577	893,003	554,134	24.14%
YoY %	-25.16%	51.19%	115.28%	-14.46%	9.13%	61.15%	-	-
Horiz. %	366.45%	489.64%	323.86%	150.44%	175.87%	161.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.78%	21.54%	19.73%	19.85%	28.31%	37.18%	27.06%	-
YoY %	15.04%	9.17%	-0.60%	-29.88%	-23.86%	37.40%	-	-
Horiz. %	91.57%	79.60%	72.91%	73.36%	104.62%	137.40%	100.00%	-
Total Cost	6,126,379	6,068,021	5,343,377	3,822,653	3,548,037	2,971,569	2,391,283	16.95%
YoY %	0.96%	13.56%	39.78%	7.74%	19.40%	24.27%	-	-
Horiz. %	256.20%	253.76%	223.45%	159.86%	148.37%	124.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,209,008	15,848,010	12,737,973	10,680,861	8,775,000	7,968,120	6,616,375	17.25%
YoY %	8.59%	24.42%	19.26%	21.72%	10.13%	20.43%	-	-
Horiz. %	260.10%	239.53%	192.52%	161.43%	132.63%	120.43%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	866,697	842,734	463,147	407,320	399,188	255,217	127,509	37.59%
YoY %	2.84%	81.96%	13.71%	2.04%	56.41%	100.16%	-	-
Horiz. %	679.71%	660.92%	363.23%	319.44%	313.07%	200.16%	100.00%	-
Div Payout %	42.68%	31.06%	25.81%	48.86%	40.96%	28.58%	23.01%	-
YoY %	37.41%	20.34%	-47.18%	19.29%	43.32%	24.21%	-	-
Horiz. %	185.48%	134.98%	112.17%	212.34%	178.01%	124.21%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	17,209,008	15,848,010	12,737,973	10,680,861	8,775,000	7,968,120	6,616,375	17.25%
YoY %	8.59%	24.42%	19.26%	21.72%	10.13%	20.43%	-	-
Horiz. %	260.10%	239.53%	192.52%	161.43%	132.63%	120.43%	100.00%	-
NOSH	3,577,756	3,364,758	3,216,659	3,141,429	2,700,000	2,647,216	2,554,585	5.76%
YoY %	6.33%	4.60%	2.39%	16.35%	1.99%	3.63%	-	-
Horiz. %	140.05%	131.71%	125.92%	122.97%	105.69%	103.63%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	25.62%	31.82%	26.29%	20.64%	21.55%	23.11%	18.81%	-
YoY %	-19.48%	21.03%	27.37%	-4.22%	-6.75%	22.86%	-	-
Horiz. %	136.20%	169.17%	139.77%	109.73%	114.57%	122.86%	100.00%	-
ROE	11.80%	17.12%	14.09%	7.80%	11.11%	11.21%	8.38%	-
YoY %	-31.07%	21.50%	80.64%	-29.79%	-0.89%	33.77%	-	-
Horiz. %	140.81%	204.30%	168.14%	93.08%	132.58%	133.77%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	230.22	264.49	225.38	153.34	167.50	145.99	115.30	12.20%
YoY %	-12.96%	17.35%	46.98%	-8.45%	14.73%	26.62%	-	-
Horiz. %	199.67%	229.39%	195.47%	132.99%	145.27%	126.62%	100.00%	-
EPS	56.76	80.64	55.79	26.54	36.10	33.73	21.69	17.37%
YoY %	-29.61%	44.54%	110.21%	-26.48%	7.03%	55.51%	-	-
Horiz. %	261.69%	371.78%	257.22%	122.36%	166.44%	155.51%	100.00%	-
DPS	24.22	25.05	14.40	12.97	15.00	9.64	4.99	30.08%
YoY %	-3.31%	73.96%	11.03%	-13.53%	55.60%	93.19%	-	-
Horiz. %	485.37%	502.00%	288.58%	259.92%	300.60%	193.19%	100.00%	-
NAPS	4.81	4.71	3.96	3.40	3.25	3.01	2.59	10.85%
YoY %	2.12%	18.94%	16.47%	4.62%	7.97%	16.22%	-	-
Horiz. %	185.71%	181.85%	152.90%	131.27%	125.48%	116.22%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,141,429
RPS	76.84	83.02	67.63	44.94	42.19	36.05	27.48	18.67%
YoY %	-7.44%	22.76%	50.49%	6.52%	17.03%	31.19%	-	-
Horiz. %	279.62%	302.11%	246.11%	163.54%	153.53%	131.19%	100.00%	-
EPS	18.94	25.31	16.74	7.78	9.09	8.33	5.17	24.13%
YoY %	-25.17%	51.19%	115.17%	-14.41%	9.12%	61.12%	-	-
Horiz. %	366.34%	489.56%	323.79%	150.48%	175.82%	161.12%	100.00%	-
DPS	8.09	7.86	4.32	3.80	3.72	2.38	1.19	37.59%
YoY %	2.93%	81.94%	13.68%	2.15%	56.30%	100.00%	-	-
Horiz. %	679.83%	660.50%	363.03%	319.33%	312.61%	200.00%	100.00%	-
NAPS	1.6054	1.4784	1.1883	0.9964	0.8186	0.7433	0.6172	17.25%
YoY %	8.59%	24.41%	19.26%	21.72%	10.13%	20.43%	-	-
Horiz. %	260.11%	239.53%	192.53%	161.44%	132.63%	120.43%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	6.85	9.95	9.95	6.30	4.58	5.20	2.90	-
P/RPS	2.98	3.76	4.41	4.11	2.73	3.56	2.52	2.83%
YoY %	-20.74%	-14.74%	7.30%	50.55%	-23.31%	41.27%	-	-
Horiz. %	118.25%	149.21%	175.00%	163.10%	108.33%	141.27%	100.00%	-
P/EPS	12.07	12.34	17.83	23.74	12.69	15.41	13.37	-1.68%
YoY %	-2.19%	-30.79%	-24.89%	87.08%	-17.65%	15.26%	-	-
Horiz. %	90.28%	92.30%	133.36%	177.56%	94.91%	115.26%	100.00%	-
EY	8.29	8.10	5.61	4.21	7.88	6.49	7.48	1.72%
YoY %	2.35%	44.39%	33.25%	-46.57%	21.42%	-13.24%	-	-
Horiz. %	110.83%	108.29%	75.00%	56.28%	105.35%	86.76%	100.00%	-
DY	3.54	2.52	1.45	2.06	3.28	1.85	1.72	12.77%
YoY %	40.48%	73.79%	-29.61%	-37.20%	77.30%	7.56%	-	-
Horiz. %	205.81%	146.51%	84.30%	119.77%	190.70%	107.56%	100.00%	-
P/NAPS	1.42	2.11	2.51	1.85	1.41	1.73	1.12	4.03%
YoY %	-32.70%	-15.94%	35.68%	31.21%	-18.50%	54.46%	-	-
Horiz. %	126.79%	188.39%	224.11%	165.18%	125.89%	154.46%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	14/05/09	09/05/08	07/05/07	05/06/06	11/05/05	17/05/04	21/05/03	-
Price	8.85	9.90	12.00	6.15	4.72	4.46	2.95	-
P/RPS	3.84	3.74	5.32	4.01	2.82	3.06	2.56	6.98%
YoY %	2.67%	-29.70%	32.67%	42.20%	-7.84%	19.53%	-	-
Horiz. %	150.00%	146.09%	207.81%	156.64%	110.16%	119.53%	100.00%	-
P/EPS	15.59	12.28	21.51	23.18	13.08	13.22	13.60	2.29%
YoY %	26.95%	-42.91%	-7.20%	77.22%	-1.06%	-2.79%	-	-
Horiz. %	114.63%	90.29%	158.16%	170.44%	96.18%	97.21%	100.00%	-
EY	6.41	8.15	4.65	4.31	7.65	7.56	7.35	-2.25%
YoY %	-21.35%	75.27%	7.89%	-43.66%	1.19%	2.86%	-	-
Horiz. %	87.21%	110.88%	63.27%	58.64%	104.08%	102.86%	100.00%	-
DY	2.74	2.53	1.20	2.11	3.18	2.16	1.69	8.37%
YoY %	8.30%	110.83%	-43.13%	-33.65%	47.22%	27.81%	-	-
Horiz. %	162.13%	149.70%	71.01%	124.85%	188.17%	127.81%	100.00%	-
P/NAPS	1.84	2.10	3.03	1.81	1.45	1.48	1.14	8.29%
YoY %	-12.38%	-30.69%	67.40%	24.83%	-2.03%	29.82%	-	-
Horiz. %	161.40%	184.21%	265.79%	158.77%	127.19%	129.82%	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