[CIMB] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
01-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -17.5%
YoY- -34.02%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,732,784 2,692,720 2,692,177 2,747,148 2,516,727 2,618,223 2,556,799 4.53%
PBT 493,810 434,730 453,665 515,568 693,231 809,818 838,158 -29.69%
Tax -156,121 -129,353 -147,577 -173,471 -278,546 -308,499 -315,426 -37.40%
NP 337,689 305,377 306,088 342,097 414,685 501,319 522,732 -25.25%
-
NP to SH 337,689 305,377 306,088 342,097 414,685 501,319 522,732 -25.25%
-
Tax Rate 31.62% 29.75% 32.53% 33.65% 40.18% 38.09% 37.63% -
Total Cost 2,395,095 2,387,343 2,386,089 2,405,051 2,102,042 2,116,904 2,034,067 11.49%
-
Net Worth 6,526,798 6,303,435 4,991,991 5,374,936 4,700,409 5,466,352 5,327,819 14.47%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 704 704 704 704 70,661 70,661 70,661 -95.35%
Div Payout % 0.21% 0.23% 0.23% 0.21% 17.04% 14.10% 13.52% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 6,526,798 6,303,435 4,991,991 5,374,936 4,700,409 5,466,352 5,327,819 14.47%
NOSH 2,549,530 1,260,687 1,247,997 1,173,566 1,175,102 1,175,559 1,176,118 67.41%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 12.36% 11.34% 11.37% 12.45% 16.48% 19.15% 20.44% -
ROE 5.17% 4.84% 6.13% 6.36% 8.82% 9.17% 9.81% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 107.19 213.59 215.72 234.09 214.17 222.72 217.39 -37.55%
EPS 13.25 24.22 24.53 29.15 35.29 42.65 44.45 -55.34%
DPS 0.03 0.06 0.06 0.06 6.00 6.00 6.00 -97.06%
NAPS 2.56 5.00 4.00 4.58 4.00 4.65 4.53 -31.62%
Adjusted Per Share Value based on latest NOSH - 1,173,566
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 25.49 25.12 25.11 25.63 23.48 24.42 23.85 4.52%
EPS 3.15 2.85 2.86 3.19 3.87 4.68 4.88 -25.29%
DPS 0.01 0.01 0.01 0.01 0.66 0.66 0.66 -93.86%
NAPS 0.6089 0.588 0.4657 0.5014 0.4385 0.5099 0.497 14.48%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.02 8.20 9.55 7.40 7.05 6.00 6.40 -
P/RPS 2.82 3.84 4.43 3.16 3.29 2.69 2.94 -2.73%
P/EPS 22.80 33.85 38.94 25.39 19.98 14.07 14.40 35.80%
EY 4.39 2.95 2.57 3.94 5.01 7.11 6.94 -26.29%
DY 0.01 0.01 0.01 0.01 0.85 1.00 0.94 -95.14%
P/NAPS 1.18 1.64 2.39 1.62 1.76 1.29 1.41 -11.18%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 08/01/03 29/08/02 13/05/02 01/03/02 15/11/01 23/08/01 16/05/01 -
Price 3.12 3.86 9.35 8.75 7.40 7.65 5.50 -
P/RPS 2.91 1.81 4.33 3.74 3.46 3.43 2.53 9.76%
P/EPS 23.56 15.94 38.12 30.02 20.97 17.94 12.37 53.59%
EY 4.25 6.28 2.62 3.33 4.77 5.57 8.08 -34.81%
DY 0.01 0.01 0.01 0.01 0.81 0.78 1.09 -95.60%
P/NAPS 1.22 0.77 2.34 1.91 1.85 1.65 1.21 0.54%

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