[CIMB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
08-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 60.33%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,848,453 753,064 2,828,631 2,039,237 1,310,493 636,278 2,747,148 -23.26%
PBT 615,355 184,979 747,575 555,456 346,565 172,825 515,568 12.55%
Tax -232,408 -74,110 -182,131 -162,492 -101,469 -50,646 -173,471 21.59%
NP 382,947 110,869 565,444 392,964 245,096 122,179 342,097 7.83%
-
NP to SH 382,947 110,869 565,444 392,964 245,096 122,179 342,097 7.83%
-
Tax Rate 37.77% 40.06% 24.36% 29.25% 29.28% 29.30% 33.65% -
Total Cost 1,465,506 642,195 2,263,187 1,646,273 1,065,397 514,099 2,405,051 -28.19%
-
Net Worth 6,995,165 6,616,375 6,780,244 6,528,253 6,319,768 6,090,230 5,378,662 19.20%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 127,448 - - - 70,462 -
Div Payout % - - 22.54% - - - 20.60% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 6,995,165 6,616,375 6,780,244 6,528,253 6,319,768 6,090,230 5,378,662 19.20%
NOSH 2,552,980 2,554,585 2,548,963 2,550,099 1,261,430 1,247,997 1,174,380 68.05%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 20.72% 14.72% 19.99% 19.27% 18.70% 19.20% 12.45% -
ROE 5.47% 1.68% 8.34% 6.02% 3.88% 2.01% 6.36% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 72.40 29.48 110.97 79.97 103.89 50.98 233.92 -54.34%
EPS 15.00 4.34 22.20 15.41 19.43 9.79 29.13 -35.83%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 6.00 -
NAPS 2.74 2.59 2.66 2.56 5.01 4.88 4.58 -29.06%
Adjusted Per Share Value based on latest NOSH - 2,549,530
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.23 7.02 26.36 19.01 12.21 5.93 25.61 -23.27%
EPS 3.57 1.03 5.27 3.66 2.28 1.14 3.19 7.81%
DPS 0.00 0.00 1.19 0.00 0.00 0.00 0.66 -
NAPS 0.652 0.6167 0.632 0.6085 0.589 0.5676 0.5013 19.20%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.46 2.90 3.24 3.02 8.20 9.55 7.40 -
P/RPS 4.78 9.84 2.92 3.78 7.89 18.73 3.16 31.87%
P/EPS 23.07 66.82 14.61 19.60 42.20 97.55 25.40 -6.22%
EY 4.34 1.50 6.85 5.10 2.37 1.03 3.94 6.67%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.81 -
P/NAPS 1.26 1.12 1.22 1.18 1.64 1.96 1.62 -15.46%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 21/05/03 19/03/03 08/01/03 29/08/02 13/05/02 01/03/02 -
Price 3.76 2.95 2.96 3.12 3.86 9.35 8.75 -
P/RPS 5.19 10.01 2.67 3.90 3.72 18.34 3.74 24.48%
P/EPS 25.07 67.97 13.34 20.25 19.87 95.51 30.04 -11.38%
EY 3.99 1.47 7.49 4.94 5.03 1.05 3.33 12.84%
DY 0.00 0.00 1.69 0.00 0.00 0.00 0.69 -
P/NAPS 1.37 1.14 1.11 1.22 0.77 1.92 1.91 -19.91%

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