[CIMB] QoQ Cumulative Quarter 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- 43.89%
YoY- 65.29%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 2,699,202 1,848,453 753,064 2,828,631 2,039,237 1,310,493 636,278 161.82%
PBT 874,306 615,355 184,979 747,575 555,456 346,565 172,825 194.40%
Tax -337,015 -232,408 -74,110 -182,131 -162,492 -101,469 -50,646 253.37%
NP 537,291 382,947 110,869 565,444 392,964 245,096 122,179 168.17%
-
NP to SH 537,291 382,947 110,869 565,444 392,964 245,096 122,179 168.17%
-
Tax Rate 38.55% 37.77% 40.06% 24.36% 29.25% 29.28% 29.30% -
Total Cost 2,161,911 1,465,506 642,195 2,263,187 1,646,273 1,065,397 514,099 160.30%
-
Net Worth 7,157,063 6,995,165 6,616,375 6,780,244 6,528,253 6,319,768 6,090,230 11.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 127,448 - - - -
Div Payout % - - - 22.54% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 7,157,063 6,995,165 6,616,375 6,780,244 6,528,253 6,319,768 6,090,230 11.35%
NOSH 2,556,094 2,552,980 2,554,585 2,548,963 2,550,099 1,261,430 1,247,997 61.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.91% 20.72% 14.72% 19.99% 19.27% 18.70% 19.20% -
ROE 7.51% 5.47% 1.68% 8.34% 6.02% 3.88% 2.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 105.60 72.40 29.48 110.97 79.97 103.89 50.98 62.42%
EPS 21.02 15.00 4.34 22.20 15.41 19.43 9.79 66.35%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.80 2.74 2.59 2.66 2.56 5.01 4.88 -30.92%
Adjusted Per Share Value based on latest NOSH - 2,550,192
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.18 17.24 7.03 26.39 19.02 12.23 5.94 161.69%
EPS 5.01 3.57 1.03 5.27 3.67 2.29 1.14 168.05%
DPS 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
NAPS 0.6677 0.6526 0.6172 0.6325 0.609 0.5896 0.5681 11.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.68 3.46 2.90 3.24 3.02 8.20 9.55 -
P/RPS 3.48 4.78 9.84 2.92 3.78 7.89 18.73 -67.40%
P/EPS 17.51 23.07 66.82 14.61 19.60 42.20 97.55 -68.14%
EY 5.71 4.34 1.50 6.85 5.10 2.37 1.03 212.90%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 1.12 1.22 1.18 1.64 1.96 -23.53%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 20/08/03 21/05/03 19/03/03 08/01/03 29/08/02 13/05/02 -
Price 4.18 3.76 2.95 2.96 3.12 3.86 9.35 -
P/RPS 3.96 5.19 10.01 2.67 3.90 3.72 18.34 -63.97%
P/EPS 19.89 25.07 67.97 13.34 20.25 19.87 95.51 -64.83%
EY 5.03 3.99 1.47 7.49 4.94 5.03 1.05 183.90%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.49 1.37 1.14 1.11 1.22 0.77 1.92 -15.53%

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