[CIMB] YoY TTM 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- -10.53%
YoY- -41.44%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 4,522,614 3,864,572 2,945,417 2,692,177 2,556,799 1,693,797 21.69%
PBT 1,359,388 1,421,421 759,729 453,665 838,158 589,472 18.17%
Tax -384,811 -528,418 -205,595 -147,577 -315,426 -124,064 25.39%
NP 974,577 893,003 554,134 306,088 522,732 465,408 15.92%
-
NP to SH 974,577 893,003 554,134 306,088 522,732 465,408 15.92%
-
Tax Rate 28.31% 37.18% 27.06% 32.53% 37.63% 21.05% -
Total Cost 3,548,037 2,971,569 2,391,283 2,386,089 2,034,067 1,228,389 23.61%
-
Net Worth 8,775,000 7,968,120 6,616,375 4,991,991 5,327,819 4,840,496 12.62%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 399,188 255,217 127,509 704 70,661 54,375 48.95%
Div Payout % 40.96% 28.58% 23.01% 0.23% 13.52% 11.68% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 8,775,000 7,968,120 6,616,375 4,991,991 5,327,819 4,840,496 12.62%
NOSH 2,700,000 2,647,216 2,554,585 1,247,997 1,176,118 1,174,877 18.09%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 21.55% 23.11% 18.81% 11.37% 20.44% 27.48% -
ROE 11.11% 11.21% 8.38% 6.13% 9.81% 9.61% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 167.50 145.99 115.30 215.72 217.39 144.17 3.04%
EPS 36.10 33.73 21.69 24.53 44.45 39.61 -1.83%
DPS 15.00 9.64 4.99 0.06 6.00 4.63 26.48%
NAPS 3.25 3.01 2.59 4.00 4.53 4.12 -4.63%
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 CAGR
RPS 42.28 36.13 27.53 25.17 23.90 15.83 21.69%
EPS 9.11 8.35 5.18 2.86 4.89 4.35 15.92%
DPS 3.73 2.39 1.19 0.01 0.66 0.51 48.84%
NAPS 0.8203 0.7449 0.6185 0.4667 0.4981 0.4525 12.62%
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 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 -
P/RPS 2.73 3.56 2.52 4.43 2.94 7.56 -18.42%
P/EPS 12.69 15.41 13.37 38.94 14.40 27.52 -14.33%
EY 7.88 6.49 7.48 2.57 6.94 3.63 16.75%
DY 3.28 1.85 1.72 0.01 0.94 0.42 50.80%
P/NAPS 1.41 1.73 1.12 2.39 1.41 2.65 -11.84%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 11/05/05 17/05/04 21/05/03 13/05/02 16/05/01 - -
Price 4.72 4.46 2.95 9.35 5.50 0.00 -
P/RPS 2.82 3.06 2.56 4.33 2.53 0.00 -
P/EPS 13.08 13.22 13.60 38.12 12.37 0.00 -
EY 7.65 7.56 7.35 2.62 8.08 0.00 -
DY 3.18 2.16 1.69 0.01 1.09 0.00 -
P/NAPS 1.45 1.48 1.14 2.34 1.21 0.00 -

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