[CIMB] YoY Cumulative 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- 60.33%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,412,831 2,912,955 2,699,202 2,039,237 2,053,601 2,014,625 829,853 -1.49%
PBT 1,102,792 882,368 874,306 555,456 577,214 714,015 313,673 -1.32%
Tax -235,728 -389,755 -337,015 -162,492 -179,842 -212,875 -33,217 -2.06%
NP 867,064 492,613 537,291 392,964 397,372 501,140 280,456 -1.19%
-
NP to SH 714,133 492,613 537,291 392,964 397,372 501,140 280,456 -0.98%
-
Tax Rate 21.38% 44.17% 38.55% 29.25% 31.16% 29.81% 10.59% -
Total Cost 2,545,767 2,420,342 2,161,911 1,646,273 1,656,229 1,513,485 549,397 -1.61%
-
Net Worth 8,685,768 8,164,542 7,157,063 6,528,253 5,547,458 5,245,323 5,251,337 -0.53%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 8,685,768 8,164,542 7,157,063 6,528,253 5,547,458 5,245,323 5,251,337 -0.53%
NOSH 2,714,302 2,659,460 2,556,094 2,550,099 1,175,309 1,181,379 1,154,139 -0.90%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 25.41% 16.91% 19.91% 19.27% 19.35% 24.88% 33.80% -
ROE 8.22% 6.03% 7.51% 6.02% 7.16% 9.55% 5.34% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 125.74 109.53 105.60 79.97 174.73 170.53 71.90 -0.59%
EPS 26.31 18.52 21.02 15.41 33.81 42.63 24.34 -0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.07 2.80 2.56 4.72 4.44 4.55 0.37%
Adjusted Per Share Value based on latest NOSH - 2,549,530
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 31.84 27.17 25.18 19.02 19.16 18.79 7.74 -1.49%
EPS 6.66 4.60 5.01 3.67 3.71 4.67 2.62 -0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8103 0.7616 0.6677 0.609 0.5175 0.4893 0.4899 -0.53%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 5.60 4.50 3.68 3.02 7.05 8.95 0.00 -
P/RPS 4.45 4.11 3.48 3.78 4.03 5.25 0.00 -100.00%
P/EPS 21.28 24.29 17.51 19.60 20.85 21.10 0.00 -100.00%
EY 4.70 4.12 5.71 5.10 4.80 4.74 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.47 1.31 1.18 1.49 2.02 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 17/11/05 19/11/04 13/11/03 08/01/03 15/11/01 13/11/00 15/11/99 -
Price 5.35 4.84 4.18 3.12 7.40 9.00 0.00 -
P/RPS 4.25 4.42 3.96 3.90 4.24 5.28 0.00 -100.00%
P/EPS 20.33 26.13 19.89 20.25 21.89 21.22 0.00 -100.00%
EY 4.92 3.83 5.03 4.94 4.57 4.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.58 1.49 1.22 1.57 2.03 0.00 -100.00%

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