[CIMB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -35.72%
YoY- -9.26%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 879,365 850,749 1,095,389 753,064 789,394 728,744 674,215 19.31%
PBT 366,561 258,951 430,376 184,979 192,119 208,891 173,740 64.27%
Tax -121,552 -104,607 -158,298 -74,110 -19,639 -67,647 -50,823 78.55%
NP 245,009 154,344 272,078 110,869 172,480 141,244 122,917 58.18%
-
NP to SH 245,009 154,344 272,078 110,869 172,480 141,244 122,917 58.18%
-
Tax Rate 33.16% 40.40% 36.78% 40.06% 10.22% 32.38% 29.25% -
Total Cost 634,356 696,405 823,311 642,195 616,914 587,500 551,298 9.77%
-
Net Worth 7,452,356 7,155,019 6,999,941 6,616,375 6,502,990 6,526,798 6,316,043 11.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 255,217 - - - 127,509 - - -
Div Payout % 104.17% - - - 73.93% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 7,452,356 7,155,019 6,999,941 6,616,375 6,502,990 6,526,798 6,316,043 11.62%
NOSH 2,552,176 2,555,364 2,554,723 2,554,585 2,550,192 2,549,530 1,260,687 59.82%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 27.86% 18.14% 24.84% 14.72% 21.85% 19.38% 18.23% -
ROE 3.29% 2.16% 3.89% 1.68% 2.65% 2.16% 1.95% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.46 33.29 42.88 29.48 30.95 28.58 53.48 -25.33%
EPS 9.60 6.04 10.65 4.34 6.80 5.54 9.75 -1.02%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.92 2.80 2.74 2.59 2.55 2.56 5.01 -30.15%
Adjusted Per Share Value based on latest NOSH - 2,554,585
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.20 7.94 10.22 7.03 7.36 6.80 6.29 19.27%
EPS 2.29 1.44 2.54 1.03 1.61 1.32 1.15 58.08%
DPS 2.38 0.00 0.00 0.00 1.19 0.00 0.00 -
NAPS 0.6952 0.6675 0.653 0.6172 0.6066 0.6089 0.5892 11.62%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.10 3.68 3.46 2.90 3.24 3.02 8.20 -
P/RPS 11.90 11.05 8.07 9.84 10.47 10.57 15.33 -15.49%
P/EPS 42.71 60.93 32.49 66.82 47.90 54.51 84.10 -36.26%
EY 2.34 1.64 3.08 1.50 2.09 1.83 1.19 56.76%
DY 2.44 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 1.40 1.31 1.26 1.12 1.27 1.18 1.64 -9.98%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 13/11/03 20/08/03 21/05/03 19/03/03 08/01/03 29/08/02 -
Price 5.25 4.18 3.76 2.95 2.96 3.12 3.86 -
P/RPS 15.24 12.56 8.77 10.01 9.56 10.92 7.22 64.32%
P/EPS 54.69 69.21 35.31 67.97 43.76 56.32 39.59 23.96%
EY 1.83 1.44 2.83 1.47 2.28 1.78 2.53 -19.37%
DY 1.90 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 1.80 1.49 1.37 1.14 1.16 1.22 0.77 75.86%

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