[CIMB] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
08-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 6.89%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 4,550,441 3,883,940 3,598,936 2,718,982 2,738,134 2,686,166 1,106,470 -1.49%
PBT 1,470,389 1,176,490 1,165,741 740,608 769,618 952,020 418,230 -1.32%
Tax -314,304 -519,673 -449,353 -216,656 -239,789 -283,833 -44,289 -2.06%
NP 1,156,085 656,817 716,388 523,952 529,829 668,186 373,941 -1.19%
-
NP to SH 952,177 656,817 716,388 523,952 529,829 668,186 373,941 -0.98%
-
Tax Rate 21.38% 44.17% 38.55% 29.25% 31.16% 29.81% 10.59% -
Total Cost 3,394,356 3,227,122 2,882,548 2,195,030 2,208,305 2,017,980 732,529 -1.61%
-
Net Worth 8,685,768 8,164,543 7,157,063 6,528,253 5,547,458 5,245,323 5,251,337 -0.53%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 8,685,768 8,164,543 7,157,063 6,528,253 5,547,458 5,245,323 5,251,337 -0.53%
NOSH 2,714,302 2,659,460 2,556,094 2,550,099 1,175,309 1,181,379 1,154,139 -0.90%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 25.41% 16.91% 19.91% 19.27% 19.35% 24.88% 33.80% -
ROE 10.96% 8.04% 10.01% 8.03% 9.55% 12.74% 7.12% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 167.65 146.04 140.80 106.62 232.97 227.38 95.87 -0.59%
EPS 35.08 24.69 28.03 20.55 45.08 56.84 32.45 -0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.07 2.80 2.56 4.72 4.44 4.55 0.37%
Adjusted Per Share Value based on latest NOSH - 2,549,530
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 42.41 36.20 33.54 25.34 25.52 25.04 10.31 -1.49%
EPS 8.87 6.12 6.68 4.88 4.94 6.23 3.49 -0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8096 0.761 0.6671 0.6085 0.5171 0.4889 0.4895 -0.53%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 5.60 4.50 3.68 3.02 7.05 8.95 0.00 -
P/RPS 3.34 3.08 2.61 2.83 3.03 3.94 0.00 -100.00%
P/EPS 15.96 18.22 13.13 14.70 15.64 15.82 0.00 -100.00%
EY 6.26 5.49 7.62 6.80 6.39 6.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.47 1.31 1.18 1.49 2.02 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 17/11/05 19/11/04 13/11/03 08/01/03 15/11/01 13/11/00 15/11/99 -
Price 5.35 4.84 4.18 3.12 7.40 9.00 0.00 -
P/RPS 3.19 3.31 2.97 2.93 3.18 3.96 0.00 -100.00%
P/EPS 15.25 19.60 14.91 15.19 16.42 15.91 0.00 -100.00%
EY 6.56 5.10 6.70 6.59 6.09 6.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.58 1.49 1.22 1.57 2.03 0.00 -100.00%

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