[CIMB] YoY 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 4,722,980 4,409,911 3,578,567 2,828,631 2,747,148 2,477,751 1,305,727 -1.35%
PBT 1,309,967 1,202,881 1,240,867 747,575 515,568 830,032 445,561 -1.13%
Tax -348,620 -325,061 -458,567 -182,131 -173,471 -311,579 -59,526 -1.86%
NP 961,347 877,820 782,300 565,444 342,097 518,453 386,035 -0.96%
-
NP to SH 826,824 877,820 782,300 565,444 342,097 518,453 386,035 -0.80%
-
Tax Rate 26.61% 27.02% 36.96% 24.36% 33.65% 37.54% 13.36% -
Total Cost 3,761,633 3,532,091 2,796,267 2,263,187 2,405,051 1,959,298 919,692 -1.48%
-
Net Worth 10,943,343 7,983,760 7,452,356 6,502,990 5,374,936 5,181,823 3,588,779 -1.17%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 407,320 399,188 255,217 127,509 704 70,661 54,375 -2.11%
Div Payout % 49.26% 45.47% 32.62% 22.55% 0.21% 13.63% 14.09% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 10,943,343 7,983,760 7,452,356 6,502,990 5,374,936 5,181,823 3,588,779 -1.17%
NOSH 2,715,469 2,661,253 2,552,176 2,550,192 1,173,566 1,177,687 906,257 -1.15%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 20.35% 19.91% 21.86% 19.99% 12.45% 20.92% 29.56% -
ROE 7.56% 11.00% 10.50% 8.70% 6.36% 10.01% 10.76% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 173.93 165.71 140.22 110.92 234.09 210.39 144.08 -0.19%
EPS 30.45 32.99 30.65 22.17 29.15 44.02 42.60 0.35%
DPS 15.00 15.00 10.00 5.00 0.06 6.00 6.00 -0.96%
NAPS 4.03 3.00 2.92 2.55 4.58 4.40 3.96 -0.01%
Adjusted Per Share Value based on latest NOSH - 2,550,192
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 44.06 41.14 33.38 26.39 25.63 23.11 12.18 -1.35%
EPS 7.71 8.19 7.30 5.27 3.19 4.84 3.60 -0.80%
DPS 3.80 3.72 2.38 1.19 0.01 0.66 0.51 -2.11%
NAPS 1.0209 0.7448 0.6952 0.6066 0.5014 0.4834 0.3348 -1.17%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 5.70 4.70 4.10 3.24 7.40 8.15 0.00 -
P/RPS 3.28 2.84 2.92 2.92 3.16 3.87 0.00 -100.00%
P/EPS 18.72 14.25 13.38 14.61 25.39 18.51 0.00 -100.00%
EY 5.34 7.02 7.48 6.84 3.94 5.40 0.00 -100.00%
DY 2.63 3.19 2.44 1.54 0.01 0.74 0.00 -100.00%
P/NAPS 1.41 1.57 1.40 1.27 1.62 1.85 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 02/03/06 28/02/05 27/02/04 19/03/03 01/03/02 26/02/01 - -
Price 5.85 4.66 5.25 2.96 8.75 7.60 0.00 -
P/RPS 3.36 2.81 3.74 2.67 3.74 3.61 0.00 -100.00%
P/EPS 19.21 14.13 17.13 13.35 30.02 17.26 0.00 -100.00%
EY 5.20 7.08 5.84 7.49 3.33 5.79 0.00 -100.00%
DY 2.56 3.22 1.90 1.69 0.01 0.79 0.00 -100.00%
P/NAPS 1.45 1.55 1.80 1.16 1.91 1.73 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