[CIMB] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
08-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 14.91%
YoY- 29.66%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,095,389 753,064 789,394 728,744 674,215 636,278 693,547 35.73%
PBT 430,376 184,979 192,119 208,891 173,740 172,825 -61,646 -
Tax -158,298 -74,110 -19,639 -67,647 -50,823 -50,646 61,646 -
NP 272,078 110,869 172,480 141,244 122,917 122,179 0 -
-
NP to SH 272,078 110,869 172,480 141,244 122,917 122,179 -55,275 -
-
Tax Rate 36.78% 40.06% 10.22% 32.38% 29.25% 29.30% - -
Total Cost 823,311 642,195 616,914 587,500 551,298 514,099 693,547 12.14%
-
Net Worth 6,999,941 6,616,375 6,502,990 6,526,798 6,316,043 6,090,230 5,374,936 19.31%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 127,509 - - - 70,414 -
Div Payout % - - 73.93% - - - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 6,999,941 6,616,375 6,502,990 6,526,798 6,316,043 6,090,230 5,374,936 19.31%
NOSH 2,554,723 2,554,585 2,550,192 2,549,530 1,260,687 1,247,997 1,173,566 68.20%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 24.84% 14.72% 21.85% 19.38% 18.23% 19.20% 0.00% -
ROE 3.89% 1.68% 2.65% 2.16% 1.95% 2.01% -1.03% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 42.88 29.48 30.95 28.58 53.48 50.98 59.10 -19.30%
EPS 10.65 4.34 6.80 5.54 9.75 9.79 -4.71 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 6.00 -
NAPS 2.74 2.59 2.55 2.56 5.01 4.88 4.58 -29.06%
Adjusted Per Share Value based on latest NOSH - 2,549,530
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 10.22 7.03 7.36 6.80 6.29 5.94 6.47 35.74%
EPS 2.54 1.03 1.61 1.32 1.15 1.14 -0.52 -
DPS 0.00 0.00 1.19 0.00 0.00 0.00 0.66 -
NAPS 0.653 0.6172 0.6067 0.6089 0.5892 0.5681 0.5014 19.31%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.46 2.90 3.24 3.02 8.20 9.55 7.40 -
P/RPS 8.07 9.84 10.47 10.57 15.33 18.73 12.52 -25.44%
P/EPS 32.49 66.82 47.90 54.51 84.10 97.55 -157.11 -
EY 3.08 1.50 2.09 1.83 1.19 1.03 -0.64 -
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.81 -
P/NAPS 1.26 1.12 1.27 1.18 1.64 1.96 1.62 -15.46%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 21/05/03 19/03/03 08/01/03 29/08/02 13/05/02 01/03/02 -
Price 3.76 2.95 2.96 3.12 3.86 9.35 8.75 -
P/RPS 8.77 10.01 9.56 10.92 7.22 18.34 14.81 -29.55%
P/EPS 35.31 67.97 43.76 56.32 39.59 95.51 -185.77 -
EY 2.83 1.47 2.28 1.78 2.53 1.05 -0.54 -
DY 0.00 0.00 1.69 0.00 0.00 0.00 0.69 -
P/NAPS 1.37 1.14 1.16 1.22 0.77 1.92 1.91 -19.91%

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