[CIMB] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
01-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -150.74%
YoY- -419.27%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 728,744 674,215 636,278 693,547 688,680 673,672 691,249 3.58%
PBT 208,891 173,740 172,825 -61,646 149,811 192,675 234,728 -7.47%
Tax -67,647 -50,823 -50,646 61,646 -40,879 -62,423 -76,540 -7.89%
NP 141,244 122,917 122,179 0 108,932 130,252 158,188 -7.26%
-
NP to SH 141,244 122,917 122,179 -55,275 108,932 130,252 158,188 -7.26%
-
Tax Rate 32.38% 29.25% 29.30% - 27.29% 32.40% 32.61% -
Total Cost 587,500 551,298 514,099 693,547 579,748 543,420 533,061 6.69%
-
Net Worth 6,526,798 6,316,043 6,090,230 5,374,936 5,546,483 5,466,352 5,327,819 14.47%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 70,414 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 6,526,798 6,316,043 6,090,230 5,374,936 5,546,483 5,466,352 5,327,819 14.47%
NOSH 2,549,530 1,260,687 1,247,997 1,173,566 1,175,102 1,175,559 1,176,118 67.41%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 19.38% 18.23% 19.20% 0.00% 15.82% 19.33% 22.88% -
ROE 2.16% 1.95% 2.01% -1.03% 1.96% 2.38% 2.97% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.58 53.48 50.98 59.10 58.61 57.31 58.77 -38.13%
EPS 5.54 9.75 9.79 -4.71 9.27 11.08 13.45 -44.61%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.56 5.01 4.88 4.58 4.72 4.65 4.53 -31.62%
Adjusted Per Share Value based on latest NOSH - 1,173,566
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.80 6.29 5.94 6.47 6.42 6.28 6.45 3.58%
EPS 1.32 1.15 1.14 -0.52 1.02 1.22 1.48 -7.33%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.6089 0.5892 0.5681 0.5014 0.5174 0.5099 0.497 14.48%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.02 8.20 9.55 7.40 7.05 6.00 6.40 -
P/RPS 10.57 15.33 18.73 12.52 12.03 10.47 10.89 -1.96%
P/EPS 54.51 84.10 97.55 -157.11 76.05 54.15 47.58 9.47%
EY 1.83 1.19 1.03 -0.64 1.31 1.85 2.10 -8.75%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 1.18 1.64 1.96 1.62 1.49 1.29 1.41 -11.18%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 08/01/03 29/08/02 13/05/02 01/03/02 15/11/01 23/08/01 16/05/01 -
Price 3.12 3.86 9.35 8.75 7.40 7.65 5.50 -
P/RPS 10.92 7.22 18.34 14.81 12.63 13.35 9.36 10.81%
P/EPS 56.32 39.59 95.51 -185.77 79.83 69.04 40.89 23.76%
EY 1.78 2.53 1.05 -0.54 1.25 1.45 2.45 -19.16%
DY 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 1.22 0.77 1.92 1.91 1.57 1.65 1.21 0.54%

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