[CIMB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 72.7%
YoY- 56.24%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,156,276 3,578,567 3,598,936 3,696,906 3,012,256 2,828,631 2,718,982 32.66%
PBT 1,462,132 1,240,867 1,165,741 1,230,710 739,916 747,575 740,608 57.30%
Tax -575,844 -458,567 -449,353 -464,816 -296,440 -182,131 -216,656 91.76%
NP 886,288 782,300 716,388 765,894 443,476 565,444 523,952 41.92%
-
NP to SH 886,288 782,300 716,388 765,894 443,476 565,444 523,952 41.92%
-
Tax Rate 39.38% 36.96% 38.55% 37.77% 40.06% 24.36% 29.25% -
Total Cost 3,269,988 2,796,267 2,882,548 2,931,012 2,568,780 2,263,187 2,195,030 30.40%
-
Net Worth 7,968,120 7,465,085 7,157,063 6,995,165 6,616,375 6,780,244 6,528,253 14.19%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 255,653 - - - 127,448 - -
Div Payout % - 32.68% - - - 22.54% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 7,968,120 7,465,085 7,157,063 6,995,165 6,616,375 6,780,244 6,528,253 14.19%
NOSH 2,647,216 2,556,535 2,556,094 2,552,980 2,554,585 2,548,963 2,550,099 2.52%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 21.32% 21.86% 19.91% 20.72% 14.72% 19.99% 19.27% -
ROE 11.12% 10.48% 10.01% 10.95% 6.70% 8.34% 8.03% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 157.01 139.98 140.80 144.81 117.92 110.97 106.62 29.40%
EPS 33.48 30.60 28.03 30.00 17.36 22.20 20.55 38.41%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.01 2.92 2.80 2.74 2.59 2.66 2.56 11.38%
Adjusted Per Share Value based on latest NOSH - 2,554,723
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 38.77 33.38 33.57 34.49 28.10 26.39 25.36 32.67%
EPS 8.27 7.30 6.68 7.14 4.14 5.27 4.89 41.90%
DPS 0.00 2.38 0.00 0.00 0.00 1.19 0.00 -
NAPS 0.7433 0.6964 0.6677 0.6526 0.6172 0.6325 0.609 14.19%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.20 4.10 3.68 3.46 2.90 3.24 3.02 -
P/RPS 3.31 2.93 2.61 2.39 2.46 2.92 2.83 10.99%
P/EPS 15.53 13.40 13.13 11.53 16.71 14.61 14.70 3.72%
EY 6.44 7.46 7.62 8.67 5.99 6.85 6.80 -3.55%
DY 0.00 2.44 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 1.73 1.40 1.31 1.26 1.12 1.22 1.18 29.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 27/02/04 13/11/03 20/08/03 21/05/03 19/03/03 08/01/03 -
Price 4.46 5.25 4.18 3.76 2.95 2.96 3.12 -
P/RPS 2.84 3.75 2.97 2.60 2.50 2.67 2.93 -2.05%
P/EPS 13.32 17.16 14.91 12.53 16.99 13.34 15.19 -8.37%
EY 7.51 5.83 6.70 7.98 5.88 7.49 6.59 9.09%
DY 0.00 1.90 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 1.48 1.80 1.49 1.37 1.14 1.11 1.22 13.73%

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