[CIMB] QoQ TTM 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- 10.58%
YoY- -18.57%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 3,366,591 2,945,417 2,828,631 2,732,784 2,692,720 2,692,177 2,747,148 14.56%
PBT 1,016,365 759,729 747,575 493,810 434,730 453,665 515,568 57.41%
Tax -319,694 -205,595 -182,131 -156,121 -129,353 -147,577 -173,471 50.48%
NP 696,671 554,134 565,444 337,689 305,377 306,088 342,097 60.87%
-
NP to SH 696,671 554,134 565,444 337,689 305,377 306,088 342,097 60.87%
-
Tax Rate 31.45% 27.06% 24.36% 31.62% 29.75% 32.53% 33.65% -
Total Cost 2,669,920 2,391,283 2,263,187 2,395,095 2,387,343 2,386,089 2,405,051 7.23%
-
Net Worth 6,999,941 6,616,375 6,502,990 6,526,798 6,303,435 4,991,991 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 127,509 127,509 127,509 704 704 704 704 3131.82%
Div Payout % 18.30% 23.01% 22.55% 0.21% 0.23% 0.23% 0.21% -
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 6,303,435 4,991,991 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 20.69% 18.81% 19.99% 12.36% 11.34% 11.37% 12.45% -
ROE 9.95% 8.38% 8.70% 5.17% 4.84% 6.13% 6.36% -
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 131.78 115.30 110.92 107.19 213.59 215.72 234.09 -31.89%
EPS 27.27 21.69 22.17 13.25 24.22 24.53 29.15 -4.35%
DPS 5.00 4.99 5.00 0.03 0.06 0.06 0.06 1823.37%
NAPS 2.74 2.59 2.55 2.56 5.00 4.00 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 31.41 27.48 26.39 25.49 25.12 25.11 25.63 14.56%
EPS 6.50 5.17 5.27 3.15 2.85 2.86 3.19 60.93%
DPS 1.19 1.19 1.19 0.01 0.01 0.01 0.01 2340.61%
NAPS 0.653 0.6172 0.6067 0.6089 0.588 0.4657 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 2.63 2.52 2.92 2.82 3.84 4.43 3.16 -11.54%
P/EPS 12.69 13.37 14.61 22.80 33.85 38.94 25.39 -37.10%
EY 7.88 7.48 6.84 4.39 2.95 2.57 3.94 58.94%
DY 1.45 1.72 1.54 0.01 0.01 0.01 0.01 2685.29%
P/NAPS 1.26 1.12 1.27 1.18 1.64 2.39 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 2.85 2.56 2.67 2.91 1.81 4.33 3.74 -16.61%
P/EPS 13.79 13.60 13.35 23.56 15.94 38.12 30.02 -40.55%
EY 7.25 7.35 7.49 4.25 6.28 2.62 3.33 68.22%
DY 1.33 1.69 1.69 0.01 0.01 0.01 0.01 2529.00%
P/NAPS 1.37 1.14 1.16 1.22 0.77 2.34 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