[CIMB] QoQ 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- 22.11%
YoY- 412.04%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 850,749 1,095,389 753,064 789,394 728,744 674,215 636,278 21.34%
PBT 258,951 430,376 184,979 192,119 208,891 173,740 172,825 30.90%
Tax -104,607 -158,298 -74,110 -19,639 -67,647 -50,823 -50,646 62.11%
NP 154,344 272,078 110,869 172,480 141,244 122,917 122,179 16.84%
-
NP to SH 154,344 272,078 110,869 172,480 141,244 122,917 122,179 16.84%
-
Tax Rate 40.40% 36.78% 40.06% 10.22% 32.38% 29.25% 29.30% -
Total Cost 696,405 823,311 642,195 616,914 587,500 551,298 514,099 22.40%
-
Net Worth 7,155,019 6,999,941 6,616,375 6,502,990 6,526,798 6,316,043 6,090,230 11.32%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 127,509 - - - -
Div Payout % - - - 73.93% - - - -
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 7,155,019 6,999,941 6,616,375 6,502,990 6,526,798 6,316,043 6,090,230 11.32%
NOSH 2,555,364 2,554,723 2,554,585 2,550,192 2,549,530 1,260,687 1,247,997 61.17%
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 18.14% 24.84% 14.72% 21.85% 19.38% 18.23% 19.20% -
ROE 2.16% 3.89% 1.68% 2.65% 2.16% 1.95% 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 33.29 42.88 29.48 30.95 28.58 53.48 50.98 -24.71%
EPS 6.04 10.65 4.34 6.80 5.54 9.75 9.79 -27.50%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.80 2.74 2.59 2.55 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 7.93 10.21 7.02 7.36 6.79 6.28 5.93 21.35%
EPS 1.44 2.54 1.03 1.61 1.32 1.15 1.14 16.83%
DPS 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
NAPS 0.6669 0.6524 0.6167 0.6061 0.6083 0.5887 0.5676 11.33%
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 11.05 8.07 9.84 10.47 10.57 15.33 18.73 -29.63%
P/EPS 60.93 32.49 66.82 47.90 54.51 84.10 97.55 -26.90%
EY 1.64 3.08 1.50 2.09 1.83 1.19 1.03 36.31%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 1.12 1.27 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 12.56 8.77 10.01 9.56 10.92 7.22 18.34 -22.28%
P/EPS 69.21 35.31 67.97 43.76 56.32 39.59 95.51 -19.30%
EY 1.44 2.83 1.47 2.28 1.78 2.53 1.05 23.41%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.49 1.37 1.14 1.16 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