[CIMB] QoQ Annualized 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- 42.86%
YoY- -22.76%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,828,631 2,718,982 2,620,986 2,545,112 2,747,148 2,738,134 2,729,842 2.39%
PBT 747,575 740,608 693,130 691,300 515,568 769,618 854,806 -8.52%
Tax -182,131 -216,656 -202,938 -202,584 -173,471 -239,789 -277,926 -24.49%
NP 565,444 523,952 490,192 488,716 342,097 529,829 576,880 -1.32%
-
NP to SH 565,444 523,952 490,192 488,716 342,097 529,829 576,880 -1.32%
-
Tax Rate 24.36% 29.25% 29.28% 29.30% 33.65% 31.16% 32.51% -
Total Cost 2,263,187 2,195,030 2,130,794 2,056,396 2,405,051 2,208,305 2,152,962 3.37%
-
Net Worth 6,780,244 6,528,253 6,319,768 6,090,230 5,378,662 5,547,458 5,465,550 15.40%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 127,448 - - - 70,462 - - -
Div Payout % 22.54% - - - 20.60% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 6,780,244 6,528,253 6,319,768 6,090,230 5,378,662 5,547,458 5,465,550 15.40%
NOSH 2,548,963 2,550,099 1,261,430 1,247,997 1,174,380 1,175,309 1,175,387 67.30%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 19.99% 19.27% 18.70% 19.20% 12.45% 19.35% 21.13% -
ROE 8.34% 8.03% 7.76% 8.02% 6.36% 9.55% 10.55% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 110.97 106.62 207.78 203.94 233.92 232.97 232.25 -38.80%
EPS 22.20 20.55 38.86 39.16 29.13 45.08 49.08 -40.98%
DPS 5.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.66 2.56 5.01 4.88 4.58 4.72 4.65 -31.01%
Adjusted Per Share Value based on latest NOSH - 1,247,997
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.39 25.36 24.45 23.74 25.63 25.54 25.47 2.38%
EPS 5.27 4.89 4.57 4.56 3.19 4.94 5.38 -1.36%
DPS 1.19 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.6325 0.609 0.5896 0.5681 0.5018 0.5175 0.5099 15.40%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.24 3.02 8.20 9.55 7.40 7.05 6.00 -
P/RPS 2.92 2.83 3.95 4.68 3.16 3.03 2.58 8.57%
P/EPS 14.61 14.70 21.10 24.39 25.40 15.64 12.22 12.61%
EY 6.85 6.80 4.74 4.10 3.94 6.39 8.18 -11.12%
DY 1.54 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 1.22 1.18 1.64 1.96 1.62 1.49 1.29 -3.64%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 19/03/03 08/01/03 29/08/02 13/05/02 01/03/02 15/11/01 23/08/01 -
Price 2.96 3.12 3.86 9.35 8.75 7.40 7.65 -
P/RPS 2.67 2.93 1.86 4.58 3.74 3.18 3.29 -12.96%
P/EPS 13.34 15.19 9.93 23.88 30.04 16.42 15.59 -9.84%
EY 7.49 6.59 10.07 4.19 3.33 6.09 6.42 10.79%
DY 1.69 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 1.11 1.22 0.77 1.92 1.91 1.57 1.65 -23.16%

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