[CIMB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 100.6%
YoY- -15.03%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 753,064 2,828,631 2,039,237 1,310,493 636,278 2,747,148 2,053,601 -48.79%
PBT 184,979 747,575 555,456 346,565 172,825 515,568 577,214 -53.20%
Tax -74,110 -182,131 -162,492 -101,469 -50,646 -173,471 -179,842 -44.65%
NP 110,869 565,444 392,964 245,096 122,179 342,097 397,372 -57.33%
-
NP to SH 110,869 565,444 392,964 245,096 122,179 342,097 397,372 -57.33%
-
Tax Rate 40.06% 24.36% 29.25% 29.28% 29.30% 33.65% 31.16% -
Total Cost 642,195 2,263,187 1,646,273 1,065,397 514,099 2,405,051 1,656,229 -46.85%
-
Net Worth 6,616,375 6,780,244 6,528,253 6,319,768 6,090,230 5,378,662 5,547,458 12.47%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 127,448 - - - 70,462 - -
Div Payout % - 22.54% - - - 20.60% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 6,616,375 6,780,244 6,528,253 6,319,768 6,090,230 5,378,662 5,547,458 12.47%
NOSH 2,554,585 2,548,963 2,550,099 1,261,430 1,247,997 1,174,380 1,175,309 67.87%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 14.72% 19.99% 19.27% 18.70% 19.20% 12.45% 19.35% -
ROE 1.68% 8.34% 6.02% 3.88% 2.01% 6.36% 7.16% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 29.48 110.97 79.97 103.89 50.98 233.92 174.73 -69.49%
EPS 4.34 22.20 15.41 19.43 9.79 29.13 33.81 -74.58%
DPS 0.00 5.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.59 2.66 2.56 5.01 4.88 4.58 4.72 -32.99%
Adjusted Per Share Value based on latest NOSH - 1,260,687
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.02 26.38 19.02 12.22 5.93 25.62 19.15 -48.81%
EPS 1.03 5.27 3.67 2.29 1.14 3.19 3.71 -57.47%
DPS 0.00 1.19 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.6171 0.6324 0.6089 0.5894 0.568 0.5017 0.5174 12.47%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.90 3.24 3.02 8.20 9.55 7.40 7.05 -
P/RPS 9.84 2.92 3.78 7.89 18.73 3.16 4.03 81.42%
P/EPS 66.82 14.61 19.60 42.20 97.55 25.40 20.85 117.52%
EY 1.50 6.85 5.10 2.37 1.03 3.94 4.80 -53.98%
DY 0.00 1.54 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 1.12 1.22 1.18 1.64 1.96 1.62 1.49 -17.34%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 19/03/03 08/01/03 29/08/02 13/05/02 01/03/02 15/11/01 -
Price 2.95 2.96 3.12 3.86 9.35 8.75 7.40 -
P/RPS 10.01 2.67 3.90 3.72 18.34 3.74 4.24 77.39%
P/EPS 67.97 13.34 20.25 19.87 95.51 30.04 21.89 112.98%
EY 1.47 7.49 4.94 5.03 1.05 3.33 4.57 -53.08%
DY 0.00 1.69 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 1.14 1.11 1.22 0.77 1.92 1.91 1.57 -19.22%

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