[CIMB] QoQ 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- 0.6%
YoY- -5.63%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 753,064 789,394 728,744 674,215 636,278 693,547 688,680 6.14%
PBT 184,979 192,119 208,891 173,740 172,825 -61,646 149,811 15.10%
Tax -74,110 -19,639 -67,647 -50,823 -50,646 61,646 -40,879 48.73%
NP 110,869 172,480 141,244 122,917 122,179 0 108,932 1.18%
-
NP to SH 110,869 172,480 141,244 122,917 122,179 -55,275 108,932 1.18%
-
Tax Rate 40.06% 10.22% 32.38% 29.25% 29.30% - 27.29% -
Total Cost 642,195 616,914 587,500 551,298 514,099 693,547 579,748 7.06%
-
Net Worth 6,616,375 6,502,990 6,526,798 6,316,043 6,090,230 5,374,936 5,546,483 12.49%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 127,509 - - - 70,414 - -
Div Payout % - 73.93% - - - 0.00% - -
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 6,502,990 6,526,798 6,316,043 6,090,230 5,374,936 5,546,483 12.49%
NOSH 2,554,585 2,550,192 2,549,530 1,260,687 1,247,997 1,173,566 1,175,102 67.89%
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% 21.85% 19.38% 18.23% 19.20% 0.00% 15.82% -
ROE 1.68% 2.65% 2.16% 1.95% 2.01% -1.03% 1.96% -
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 30.95 28.58 53.48 50.98 59.10 58.61 -36.77%
EPS 4.34 6.80 5.54 9.75 9.79 -4.71 9.27 -39.73%
DPS 0.00 5.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.59 2.55 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 7.04 7.38 6.81 6.30 5.95 6.48 6.44 6.12%
EPS 1.04 1.61 1.32 1.15 1.14 -0.52 1.02 1.30%
DPS 0.00 1.19 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.6185 0.6079 0.6102 0.5905 0.5693 0.5025 0.5185 12.48%
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 10.47 10.57 15.33 18.73 12.52 12.03 -12.54%
P/EPS 66.82 47.90 54.51 84.10 97.55 -157.11 76.05 -8.27%
EY 1.50 2.09 1.83 1.19 1.03 -0.64 1.31 9.45%
DY 0.00 1.54 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 1.12 1.27 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 9.56 10.92 7.22 18.34 14.81 12.63 -14.37%
P/EPS 67.97 43.76 56.32 39.59 95.51 -185.77 79.83 -10.17%
EY 1.47 2.28 1.78 2.53 1.05 -0.54 1.25 11.42%
DY 0.00 1.69 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 1.14 1.16 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