[CIMB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
19-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 67.45%
YoY- 65.29%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,488,596 3,366,591 2,945,417 2,828,631 2,732,784 2,692,720 2,692,177 18.84%
PBT 1,066,425 1,016,365 759,729 747,575 493,810 434,730 453,665 76.70%
Tax -356,654 -319,694 -205,595 -182,131 -156,121 -129,353 -147,577 79.99%
NP 709,771 696,671 554,134 565,444 337,689 305,377 306,088 75.10%
-
NP to SH 709,771 696,671 554,134 565,444 337,689 305,377 306,088 75.10%
-
Tax Rate 33.44% 31.45% 27.06% 24.36% 31.62% 29.75% 32.53% -
Total Cost 2,778,825 2,669,920 2,391,283 2,263,187 2,395,095 2,387,343 2,386,089 10.68%
-
Net Worth 7,155,019 6,999,941 6,616,375 6,502,990 6,526,798 6,303,435 4,991,991 27.09%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 127,509 127,509 127,509 127,509 704 704 704 3091.08%
Div Payout % 17.96% 18.30% 23.01% 22.55% 0.21% 0.23% 0.23% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 7,155,019 6,999,941 6,616,375 6,502,990 6,526,798 6,303,435 4,991,991 27.09%
NOSH 2,555,364 2,554,723 2,554,585 2,550,192 2,549,530 1,260,687 1,247,997 61.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 20.35% 20.69% 18.81% 19.99% 12.36% 11.34% 11.37% -
ROE 9.92% 9.95% 8.38% 8.70% 5.17% 4.84% 6.13% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 136.52 131.78 115.30 110.92 107.19 213.59 215.72 -26.26%
EPS 27.78 27.27 21.69 22.17 13.25 24.22 24.53 8.64%
DPS 5.00 5.00 4.99 5.00 0.03 0.06 0.06 1802.73%
NAPS 2.80 2.74 2.59 2.55 2.56 5.00 4.00 -21.14%
Adjusted Per Share Value based on latest NOSH - 2,550,192
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.60 31.46 27.53 26.44 25.54 25.17 25.16 18.83%
EPS 6.63 6.51 5.18 5.28 3.16 2.85 2.86 75.06%
DPS 1.19 1.19 1.19 1.19 0.01 0.01 0.01 2312.32%
NAPS 0.6687 0.6542 0.6184 0.6078 0.61 0.5891 0.4666 27.08%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.68 3.46 2.90 3.24 3.02 8.20 9.55 -
P/RPS 2.70 2.63 2.52 2.92 2.82 3.84 4.43 -28.09%
P/EPS 13.25 12.69 13.37 14.61 22.80 33.85 38.94 -51.22%
EY 7.55 7.88 7.48 6.84 4.39 2.95 2.57 104.98%
DY 1.36 1.45 1.72 1.54 0.01 0.01 0.01 2536.70%
P/NAPS 1.31 1.26 1.12 1.27 1.18 1.64 2.39 -33.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 20/08/03 21/05/03 19/03/03 08/01/03 29/08/02 13/05/02 -
Price 4.18 3.76 2.95 2.96 3.12 3.86 9.35 -
P/RPS 3.06 2.85 2.56 2.67 2.91 1.81 4.33 -20.64%
P/EPS 15.05 13.79 13.60 13.35 23.56 15.94 38.12 -46.15%
EY 6.64 7.25 7.35 7.49 4.25 6.28 2.62 85.77%
DY 1.20 1.33 1.69 1.69 0.01 0.01 0.01 2325.80%
P/NAPS 1.49 1.37 1.14 1.16 1.22 0.77 2.34 -25.96%

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