[CIMB] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	12,627,199	11,826,683	10,895,044	8,236,835	8,899,533	7,249,596	4,817,038	17.40%
YoY %	6.77%	8.55%	32.27%	-7.45%	22.76%	50.50%	-	-
Horiz. %	262.14%	245.52%	226.18%	170.99%	184.75%	150.50%	100.00%	-
PBT	5,301,671	4,745,564	4,101,710	2,805,810	3,608,980	2,374,831	1,240,728	27.35%
YoY %	11.72%	15.70%	46.19%	-22.25%	51.97%	91.41%	-	-
Horiz. %	427.30%	382.48%	330.59%	226.14%	290.88%	191.41%	100.00%	-
Tax	-1,137,630	-1,039,697	-806,302	-695,354	-777,468	-468,612	-246,343	29.01%
YoY %	-9.42%	-28.95%	-15.96%	10.56%	-65.91%	-90.23%	-	-
Horiz. %	461.81%	422.05%	327.31%	282.27%	315.60%	190.23%	100.00%	-
NP	4,164,041	3,705,867	3,295,408	2,110,456	2,831,512	1,906,219	994,385	26.93%
YoY %	12.36%	12.46%	56.15%	-25.47%	48.54%	91.70%	-	-
Horiz. %	418.76%	372.68%	331.40%	212.24%	284.75%	191.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,124,954	3,594,256	3,030,956	2,030,648	2,713,259	1,794,637	833,633	30.50%
YoY %	14.77%	18.58%	49.26%	-25.16%	51.19%	115.28%	-	-
Horiz. %	494.82%	431.16%	363.58%	243.59%	325.47%	215.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.46%	21.91%	19.66%	24.78%	21.54%	19.73%	19.85%	-
YoY %	-2.05%	11.44%	-20.66%	15.04%	9.17%	-0.60%	-	-
Horiz. %	108.11%	110.38%	99.04%	124.84%	108.51%	99.40%	100.00%	-
Total Cost	8,463,158	8,120,816	7,599,636	6,126,379	6,068,021	5,343,377	3,822,653	14.14%
YoY %	4.22%	6.86%	24.05%	0.96%	13.56%	39.78%	-	-
Horiz. %	221.39%	212.44%	198.81%	160.27%	158.74%	139.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,935,498	23,563,178	17,658,723	17,209,008	15,848,010	12,737,973	10,680,861	15.91%
YoY %	10.07%	33.44%	2.61%	8.59%	24.42%	19.26%	-	-
Horiz. %	242.82%	220.61%	165.33%	161.12%	148.38%	119.26%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	1,635,087	1,887,343	653,476	866,697	842,734	463,147	407,320	26.04%
YoY %	-13.37%	188.82%	-24.60%	2.84%	81.96%	13.71%	-	-
Horiz. %	401.43%	463.36%	160.43%	212.78%	206.90%	113.71%	100.00%	-
Div Payout %	39.64%	52.51%	21.56%	42.68%	31.06%	25.81%	48.86%	-
YoY %	-24.51%	143.55%	-49.48%	37.41%	20.34%	-47.18%	-	-
Horiz. %	81.13%	107.47%	44.13%	87.35%	63.57%	52.82%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	25,935,498	23,563,178	17,658,723	17,209,008	15,848,010	12,737,973	10,680,861	15.91%
YoY %	10.07%	33.44%	2.61%	8.59%	24.42%	19.26%	-	-
Horiz. %	242.82%	220.61%	165.33%	161.12%	148.38%	119.26%	100.00%	-
NOSH	7,431,374	7,433,179	3,531,744	3,577,756	3,364,758	3,216,659	3,141,429	15.41%
YoY %	-0.02%	110.47%	-1.29%	6.33%	4.60%	2.39%	-	-
Horiz. %	236.56%	236.62%	112.42%	113.89%	107.11%	102.39%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	32.98%	31.33%	30.25%	25.62%	31.82%	26.29%	20.64%	-
YoY %	5.27%	3.57%	18.07%	-19.48%	21.03%	27.37%	-	-
Horiz. %	159.79%	151.79%	146.56%	124.13%	154.17%	127.37%	100.00%	-
ROE	15.90%	15.25%	17.16%	11.80%	17.12%	14.09%	7.80%	-
YoY %	4.26%	-11.13%	45.42%	-31.07%	21.50%	80.64%	-	-
Horiz. %	203.85%	195.51%	220.00%	151.28%	219.49%	180.64%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	169.92	159.11	308.49	230.22	264.49	225.38	153.34	1.72%
YoY %	6.79%	-48.42%	34.00%	-12.96%	17.35%	46.98%	-	-
Horiz. %	110.81%	103.76%	201.18%	150.14%	172.49%	146.98%	100.00%	-
EPS	55.51	48.35	85.82	56.76	80.64	55.79	26.54	13.07%
YoY %	14.81%	-43.66%	51.20%	-29.61%	44.54%	110.21%	-	-
Horiz. %	209.16%	182.18%	323.36%	213.87%	303.84%	210.21%	100.00%	-
DPS	22.00	25.39	18.50	24.22	25.05	14.40	12.97	9.19%
YoY %	-13.35%	37.24%	-23.62%	-3.31%	73.96%	11.03%	-	-
Horiz. %	169.62%	195.76%	142.64%	186.74%	193.14%	111.03%	100.00%	-
NAPS	3.49	3.17	5.00	4.81	4.71	3.96	3.40	0.43%
YoY %	10.09%	-36.60%	3.95%	2.12%	18.94%	16.47%	-	-
Horiz. %	102.65%	93.24%	147.06%	141.47%	138.53%	116.47%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,577,756
RPS	117.80	110.33	101.64	76.84	83.02	67.63	44.94	17.40%
YoY %	6.77%	8.55%	32.27%	-7.44%	22.76%	50.49%	-	-
Horiz. %	262.13%	245.51%	226.17%	170.98%	184.74%	150.49%	100.00%	-
EPS	38.48	33.53	28.28	18.94	25.31	16.74	7.78	30.49%
YoY %	14.76%	18.56%	49.31%	-25.17%	51.19%	115.17%	-	-
Horiz. %	494.60%	430.98%	363.50%	243.44%	325.32%	215.17%	100.00%	-
DPS	15.25	17.61	6.10	8.09	7.86	4.32	3.80	26.03%
YoY %	-13.40%	188.69%	-24.60%	2.93%	81.94%	13.68%	-	-
Horiz. %	401.32%	463.42%	160.53%	212.89%	206.84%	113.68%	100.00%	-
NAPS	2.4195	2.1982	1.6474	1.6054	1.4784	1.1883	0.9964	15.91%
YoY %	10.07%	33.43%	2.62%	8.59%	24.41%	19.26%	-	-
Horiz. %	242.82%	220.61%	165.34%	161.12%	148.37%	119.26%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	7.69	8.20	14.06	6.85	9.95	9.95	6.30	-
P/RPS	4.53	5.15	4.56	2.98	3.76	4.41	4.11	1.63%
YoY %	-12.04%	12.94%	53.02%	-20.74%	-14.74%	7.30%	-	-
Horiz. %	110.22%	125.30%	110.95%	72.51%	91.48%	107.30%	100.00%	-
P/EPS	13.85	16.96	16.38	12.07	12.34	17.83	23.74	-8.58%
YoY %	-18.34%	3.54%	35.71%	-2.19%	-30.79%	-24.89%	-	-
Horiz. %	58.34%	71.44%	69.00%	50.84%	51.98%	75.11%	100.00%	-
EY	7.22	5.90	6.10	8.29	8.10	5.61	4.21	9.39%
YoY %	22.37%	-3.28%	-26.42%	2.35%	44.39%	33.25%	-	-
Horiz. %	171.50%	140.14%	144.89%	196.91%	192.40%	133.25%	100.00%	-
DY	2.86	3.10	1.32	3.54	2.52	1.45	2.06	5.61%
YoY %	-7.74%	134.85%	-62.71%	40.48%	73.79%	-29.61%	-	-
Horiz. %	138.83%	150.49%	64.08%	171.84%	122.33%	70.39%	100.00%	-
P/NAPS	2.20	2.59	2.81	1.42	2.11	2.51	1.85	2.92%
YoY %	-15.06%	-7.83%	97.89%	-32.70%	-15.94%	35.68%	-	-
Horiz. %	118.92%	140.00%	151.89%	76.76%	114.05%	135.68%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	25/05/11	20/05/10	14/05/09	09/05/08	07/05/07	05/06/06	-
Price	7.19	8.27	7.07	8.85	9.90	12.00	6.15	-
P/RPS	4.23	5.20	2.29	3.84	3.74	5.32	4.01	0.89%
YoY %	-18.65%	127.07%	-40.36%	2.67%	-29.70%	32.67%	-	-
Horiz. %	105.49%	129.68%	57.11%	95.76%	93.27%	132.67%	100.00%	-
P/EPS	12.95	17.10	8.24	15.59	12.28	21.51	23.18	-9.23%
YoY %	-24.27%	107.52%	-47.15%	26.95%	-42.91%	-7.20%	-	-
Horiz. %	55.87%	73.77%	35.55%	67.26%	52.98%	92.80%	100.00%	-
EY	7.72	5.85	12.14	6.41	8.15	4.65	4.31	10.19%
YoY %	31.97%	-51.81%	89.39%	-21.35%	75.27%	7.89%	-	-
Horiz. %	179.12%	135.73%	281.67%	148.72%	189.10%	107.89%	100.00%	-
DY	3.06	3.07	2.62	2.74	2.53	1.20	2.11	6.38%
YoY %	-0.33%	17.18%	-4.38%	8.30%	110.83%	-43.13%	-	-
Horiz. %	145.02%	145.50%	124.17%	129.86%	119.91%	56.87%	100.00%	-
P/NAPS	2.06	2.61	1.41	1.84	2.10	3.03	1.81	2.17%
YoY %	-21.07%	85.11%	-23.37%	-12.38%	-30.69%	67.40%	-	-
Horiz. %	113.81%	144.20%	77.90%	101.66%	116.02%	167.40%	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