[CIMB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 245.4%
YoY- 56.24%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,039,069 3,578,567 2,699,202 1,848,453 753,064 2,828,631 2,039,237 -36.17%
PBT 365,533 1,240,867 874,306 615,355 184,979 747,575 555,456 -24.32%
Tax -143,961 -458,567 -337,015 -232,408 -74,110 -182,131 -162,492 -7.74%
NP 221,572 782,300 537,291 382,947 110,869 565,444 392,964 -31.72%
-
NP to SH 221,572 782,300 537,291 382,947 110,869 565,444 392,964 -31.72%
-
Tax Rate 39.38% 36.96% 38.55% 37.77% 40.06% 24.36% 29.25% -
Total Cost 817,497 2,796,267 2,161,911 1,465,506 642,195 2,263,187 1,646,273 -37.26%
-
Net Worth 7,968,120 7,465,085 7,157,063 6,995,165 6,616,375 6,780,244 6,528,253 14.19%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 255,653 - - - 127,448 - -
Div Payout % - 32.68% - - - 22.54% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 7,968,120 7,465,085 7,157,063 6,995,165 6,616,375 6,780,244 6,528,253 14.19%
NOSH 2,647,216 2,556,535 2,556,094 2,552,980 2,554,585 2,548,963 2,550,099 2.52%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 21.32% 21.86% 19.91% 20.72% 14.72% 19.99% 19.27% -
ROE 2.78% 10.48% 7.51% 5.47% 1.68% 8.34% 6.02% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 39.25 139.98 105.60 72.40 29.48 110.97 79.97 -37.75%
EPS 8.37 30.60 21.02 15.00 4.34 22.20 15.41 -33.40%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.01 2.92 2.80 2.74 2.59 2.66 2.56 11.38%
Adjusted Per Share Value based on latest NOSH - 2,554,723
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.71 33.45 25.23 17.28 7.04 26.44 19.06 -36.18%
EPS 2.07 7.31 5.02 3.58 1.04 5.29 3.67 -31.71%
DPS 0.00 2.39 0.00 0.00 0.00 1.19 0.00 -
NAPS 0.7449 0.6979 0.6691 0.6539 0.6185 0.6338 0.6103 14.19%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.20 4.10 3.68 3.46 2.90 3.24 3.02 -
P/RPS 13.25 2.93 3.48 4.78 9.84 2.92 3.78 130.57%
P/EPS 62.13 13.40 17.51 23.07 66.82 14.61 19.60 115.63%
EY 1.61 7.46 5.71 4.34 1.50 6.85 5.10 -53.60%
DY 0.00 2.44 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 1.73 1.40 1.31 1.26 1.12 1.22 1.18 29.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 27/02/04 13/11/03 20/08/03 21/05/03 19/03/03 08/01/03 -
Price 4.46 5.25 4.18 3.76 2.95 2.96 3.12 -
P/RPS 11.36 3.75 3.96 5.19 10.01 2.67 3.90 103.82%
P/EPS 53.29 17.16 19.89 25.07 67.97 13.34 20.25 90.49%
EY 1.88 5.83 5.03 3.99 1.47 7.49 4.94 -47.45%
DY 0.00 1.90 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 1.48 1.80 1.49 1.37 1.14 1.11 1.22 13.73%

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