[CIMB] YoY Cumulative 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- -64.29%
YoY- -22.76%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 1,151,772 1,039,069 753,064 636,278 691,249 612,201 224,131 -1.72%
PBT 522,040 365,533 184,979 172,825 234,728 226,602 82,691 -1.93%
Tax -203,711 -143,961 -74,110 -50,646 -76,540 -72,693 -8,155 -3.36%
NP 318,329 221,572 110,869 122,179 158,188 153,909 74,536 -1.53%
-
NP to SH 318,329 221,572 110,869 122,179 158,188 153,909 74,536 -1.53%
-
Tax Rate 39.02% 39.38% 40.06% 29.30% 32.61% 32.08% 9.86% -
Total Cost 833,443 817,497 642,195 514,099 533,061 458,292 149,595 -1.80%
-
Net Worth 8,775,000 7,968,120 6,616,375 6,090,230 5,327,819 4,840,496 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 8,775,000 7,968,120 6,616,375 6,090,230 5,327,819 4,840,496 0 -100.00%
NOSH 2,700,000 2,647,216 2,554,585 1,247,997 1,176,118 1,174,877 776,416 -1.31%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 27.64% 21.32% 14.72% 19.20% 22.88% 25.14% 33.26% -
ROE 3.63% 2.78% 1.68% 2.01% 2.97% 3.18% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 42.66 39.25 29.48 50.98 58.77 52.11 28.87 -0.41%
EPS 11.82 8.37 4.34 9.79 13.45 13.10 9.60 -0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.25 3.01 2.59 4.88 4.53 4.12 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,247,997
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 10.77 9.71 7.04 5.95 6.46 5.72 2.10 -1.72%
EPS 2.98 2.07 1.04 1.14 1.48 1.44 0.70 -1.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8203 0.7449 0.6185 0.5693 0.4981 0.4525 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 4.58 5.20 2.90 9.55 6.40 10.90 0.00 -
P/RPS 10.74 13.25 9.84 18.73 10.89 20.92 0.00 -100.00%
P/EPS 38.85 62.13 66.82 97.55 47.58 83.21 0.00 -100.00%
EY 2.57 1.61 1.50 1.03 2.10 1.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.73 1.12 1.96 1.41 2.65 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 11/05/05 17/05/04 21/05/03 13/05/02 16/05/01 19/05/00 - -
Price 4.72 4.46 2.95 9.35 5.50 11.30 0.00 -
P/RPS 11.06 11.36 10.01 18.34 9.36 21.69 0.00 -100.00%
P/EPS 40.03 53.29 67.97 95.51 40.89 86.26 0.00 -100.00%
EY 2.50 1.88 1.47 1.05 2.45 1.16 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.48 1.14 1.92 1.21 2.74 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