[CIMB] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 321.04%
YoY- -22.76%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 789,394 728,744 674,215 636,278 693,547 688,680 673,672 11.11%
PBT 192,119 208,891 173,740 172,825 -61,646 149,811 192,675 -0.19%
Tax -19,639 -67,647 -50,823 -50,646 61,646 -40,879 -62,423 -53.64%
NP 172,480 141,244 122,917 122,179 0 108,932 130,252 20.52%
-
NP to SH 172,480 141,244 122,917 122,179 -55,275 108,932 130,252 20.52%
-
Tax Rate 10.22% 32.38% 29.25% 29.30% - 27.29% 32.40% -
Total Cost 616,914 587,500 551,298 514,099 693,547 579,748 543,420 8.79%
-
Net Worth 6,502,990 6,526,798 6,316,043 6,090,230 5,374,936 5,546,483 5,466,352 12.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 127,509 - - - 70,414 - - -
Div Payout % 73.93% - - - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 6,502,990 6,526,798 6,316,043 6,090,230 5,374,936 5,546,483 5,466,352 12.23%
NOSH 2,550,192 2,549,530 1,260,687 1,247,997 1,173,566 1,175,102 1,175,559 67.34%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 21.85% 19.38% 18.23% 19.20% 0.00% 15.82% 19.33% -
ROE 2.65% 2.16% 1.95% 2.01% -1.03% 1.96% 2.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 30.95 28.58 53.48 50.98 59.10 58.61 57.31 -33.60%
EPS 6.80 5.54 9.75 9.79 -4.71 9.27 11.08 -27.71%
DPS 5.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.55 2.56 5.01 4.88 4.58 4.72 4.65 -32.92%
Adjusted Per Share Value based on latest NOSH - 1,247,997
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 7.36 6.80 6.29 5.93 6.47 6.42 6.28 11.12%
EPS 1.61 1.32 1.15 1.14 -0.52 1.02 1.21 20.91%
DPS 1.19 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.6065 0.6087 0.5891 0.568 0.5013 0.5173 0.5098 12.24%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.24 3.02 8.20 9.55 7.40 7.05 6.00 -
P/RPS 10.47 10.57 15.33 18.73 12.52 12.03 10.47 0.00%
P/EPS 47.90 54.51 84.10 97.55 -157.11 76.05 54.15 -7.83%
EY 2.09 1.83 1.19 1.03 -0.64 1.31 1.85 8.44%
DY 1.54 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 1.27 1.18 1.64 1.96 1.62 1.49 1.29 -1.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 19/03/03 08/01/03 29/08/02 13/05/02 01/03/02 15/11/01 23/08/01 -
Price 2.96 3.12 3.86 9.35 8.75 7.40 7.65 -
P/RPS 9.56 10.92 7.22 18.34 14.81 12.63 13.35 -19.90%
P/EPS 43.76 56.32 39.59 95.51 -185.77 79.83 69.04 -26.15%
EY 2.28 1.78 2.53 1.05 -0.54 1.25 1.45 35.10%
DY 1.69 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 1.16 1.22 0.77 1.92 1.91 1.57 1.65 -20.88%

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