[CIMB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -10.53%
YoY- -41.44%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,828,631 2,732,784 2,692,720 2,692,177 2,747,148 2,516,727 2,618,223 5.27%
PBT 747,575 493,810 434,730 453,665 515,568 693,231 809,818 -5.17%
Tax -182,131 -156,121 -129,353 -147,577 -173,471 -278,546 -308,499 -29.55%
NP 565,444 337,689 305,377 306,088 342,097 414,685 501,319 8.33%
-
NP to SH 565,444 337,689 305,377 306,088 342,097 414,685 501,319 8.33%
-
Tax Rate 24.36% 31.62% 29.75% 32.53% 33.65% 40.18% 38.09% -
Total Cost 2,263,187 2,395,095 2,387,343 2,386,089 2,405,051 2,102,042 2,116,904 4.54%
-
Net Worth 6,502,990 6,526,798 6,303,435 4,991,991 5,374,936 4,700,409 5,466,352 12.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 127,509 704 704 704 704 70,661 70,661 48.06%
Div Payout % 22.55% 0.21% 0.23% 0.23% 0.21% 17.04% 14.10% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 6,502,990 6,526,798 6,303,435 4,991,991 5,374,936 4,700,409 5,466,352 12.23%
NOSH 2,550,192 2,549,530 1,260,687 1,247,997 1,173,566 1,175,102 1,175,559 67.34%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 19.99% 12.36% 11.34% 11.37% 12.45% 16.48% 19.15% -
ROE 8.70% 5.17% 4.84% 6.13% 6.36% 8.82% 9.17% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 110.92 107.19 213.59 215.72 234.09 214.17 222.72 -37.09%
EPS 22.17 13.25 24.22 24.53 29.15 35.29 42.65 -35.27%
DPS 5.00 0.03 0.06 0.06 0.06 6.00 6.00 -11.41%
NAPS 2.55 2.56 5.00 4.00 4.58 4.00 4.65 -32.92%
Adjusted Per Share Value based on latest NOSH - 1,247,997
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.39 25.49 25.12 25.11 25.63 23.48 24.42 5.29%
EPS 5.27 3.15 2.85 2.86 3.19 3.87 4.68 8.21%
DPS 1.19 0.01 0.01 0.01 0.01 0.66 0.66 47.97%
NAPS 0.6067 0.6089 0.588 0.4657 0.5014 0.4385 0.5099 12.25%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.24 3.02 8.20 9.55 7.40 7.05 6.00 -
P/RPS 2.92 2.82 3.84 4.43 3.16 3.29 2.69 5.60%
P/EPS 14.61 22.80 33.85 38.94 25.39 19.98 14.07 2.53%
EY 6.84 4.39 2.95 2.57 3.94 5.01 7.11 -2.54%
DY 1.54 0.01 0.01 0.01 0.01 0.85 1.00 33.25%
P/NAPS 1.27 1.18 1.64 2.39 1.62 1.76 1.29 -1.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 19/03/03 08/01/03 29/08/02 13/05/02 01/03/02 15/11/01 23/08/01 -
Price 2.96 3.12 3.86 9.35 8.75 7.40 7.65 -
P/RPS 2.67 2.91 1.81 4.33 3.74 3.46 3.43 -15.34%
P/EPS 13.35 23.56 15.94 38.12 30.02 20.97 17.94 -17.83%
EY 7.49 4.25 6.28 2.62 3.33 4.77 5.57 21.76%
DY 1.69 0.01 0.01 0.01 0.01 0.81 0.78 67.20%
P/NAPS 1.16 1.22 0.77 2.34 1.91 1.85 1.65 -20.88%

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