[CIMB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
19-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.92%
YoY- 65.29%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,598,936 3,696,906 3,012,256 2,828,631 2,718,982 2,620,986 2,545,112 25.95%
PBT 1,165,741 1,230,710 739,916 747,575 740,608 693,130 691,300 41.62%
Tax -449,353 -464,816 -296,440 -182,131 -216,656 -202,938 -202,584 69.99%
NP 716,388 765,894 443,476 565,444 523,952 490,192 488,716 29.01%
-
NP to SH 716,388 765,894 443,476 565,444 523,952 490,192 488,716 29.01%
-
Tax Rate 38.55% 37.77% 40.06% 24.36% 29.25% 29.28% 29.30% -
Total Cost 2,882,548 2,931,012 2,568,780 2,263,187 2,195,030 2,130,794 2,056,396 25.22%
-
Net Worth 7,157,063 6,995,165 6,616,375 6,780,244 6,528,253 6,319,768 6,090,230 11.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 127,448 - - - -
Div Payout % - - - 22.54% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 7,157,063 6,995,165 6,616,375 6,780,244 6,528,253 6,319,768 6,090,230 11.35%
NOSH 2,556,094 2,552,980 2,554,585 2,548,963 2,550,099 1,261,430 1,247,997 61.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.91% 20.72% 14.72% 19.99% 19.27% 18.70% 19.20% -
ROE 10.01% 10.95% 6.70% 8.34% 8.03% 7.76% 8.02% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 140.80 144.81 117.92 110.97 106.62 207.78 203.94 -21.86%
EPS 28.03 30.00 17.36 22.20 20.55 38.86 39.16 -19.96%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.80 2.74 2.59 2.66 2.56 5.01 4.88 -30.92%
Adjusted Per Share Value based on latest NOSH - 2,550,192
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.57 34.49 28.10 26.39 25.36 24.45 23.74 25.95%
EPS 6.68 7.14 4.14 5.27 4.89 4.57 4.56 28.95%
DPS 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
NAPS 0.6677 0.6526 0.6172 0.6325 0.609 0.5896 0.5681 11.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.68 3.46 2.90 3.24 3.02 8.20 9.55 -
P/RPS 2.61 2.39 2.46 2.92 2.83 3.95 4.68 -32.22%
P/EPS 13.13 11.53 16.71 14.61 14.70 21.10 24.39 -33.79%
EY 7.62 8.67 5.99 6.85 6.80 4.74 4.10 51.10%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 1.12 1.22 1.18 1.64 1.96 -23.53%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 20/08/03 21/05/03 19/03/03 08/01/03 29/08/02 13/05/02 -
Price 4.18 3.76 2.95 2.96 3.12 3.86 9.35 -
P/RPS 2.97 2.60 2.50 2.67 2.93 1.86 4.58 -25.06%
P/EPS 14.91 12.53 16.99 13.34 15.19 9.93 23.88 -26.92%
EY 6.70 7.98 5.88 7.49 6.59 10.07 4.19 36.70%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.49 1.37 1.14 1.11 1.22 0.77 1.92 -15.53%

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
Post a Comment