[CIMB] YoY 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,310,149 1,241,867 879,365 789,394 693,547 463,126 475,874 -1.07%
PBT 207,175 170,279 366,561 192,119 -61,646 116,017 131,888 -0.47%
Tax -45,012 71,648 -121,552 -19,639 61,646 -98,704 -26,309 -0.56%
NP 162,163 241,927 245,009 172,480 0 17,313 105,579 -0.45%
-
NP to SH 112,692 241,927 245,009 172,480 -55,275 17,313 105,579 -0.06%
-
Tax Rate 21.73% -42.08% 33.16% 10.22% - 85.08% 19.95% -
Total Cost 1,147,986 999,940 634,356 616,914 693,547 445,813 370,295 -1.19%
-
Net Worth 10,943,343 7,983,760 7,452,356 6,502,990 5,374,936 5,181,823 3,588,779 -1.17%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 407,320 399,188 255,217 127,509 70,414 70,661 54,375 -2.11%
Div Payout % 361.45% 165.00% 104.17% 73.93% 0.00% 408.14% 51.50% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 10,943,343 7,983,760 7,452,356 6,502,990 5,374,936 5,181,823 3,588,779 -1.17%
NOSH 2,715,469 2,661,253 2,552,176 2,550,192 1,173,566 1,177,687 906,257 -1.15%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 12.38% 19.48% 27.86% 21.85% 0.00% 3.74% 22.19% -
ROE 1.03% 3.03% 3.29% 2.65% -1.03% 0.33% 2.94% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 48.25 46.66 34.46 30.95 59.10 39.33 52.51 0.08%
EPS 4.15 9.09 9.60 6.80 -4.71 1.47 11.65 1.10%
DPS 15.00 15.00 10.00 5.00 6.00 6.00 6.00 -0.96%
NAPS 4.03 3.00 2.92 2.55 4.58 4.40 3.96 -0.01%
Adjusted Per Share Value based on latest NOSH - 2,550,192
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.22 11.59 8.20 7.36 6.47 4.32 4.44 -1.07%
EPS 1.05 2.26 2.29 1.61 -0.52 0.16 0.98 -0.07%
DPS 3.80 3.72 2.38 1.19 0.66 0.66 0.51 -2.11%
NAPS 1.0209 0.7448 0.6952 0.6067 0.5014 0.4834 0.3348 -1.17%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 5.70 4.70 4.10 3.24 7.40 8.15 0.00 -
P/RPS 11.81 10.07 11.90 10.47 12.52 20.72 0.00 -100.00%
P/EPS 137.35 51.70 42.71 47.90 -157.11 554.39 0.00 -100.00%
EY 0.73 1.93 2.34 2.09 -0.64 0.18 0.00 -100.00%
DY 2.63 3.19 2.44 1.54 0.81 0.74 0.00 -100.00%
P/NAPS 1.41 1.57 1.40 1.27 1.62 1.85 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 02/03/06 28/02/05 27/02/04 19/03/03 01/03/02 26/02/01 21/04/00 -
Price 5.85 4.66 5.25 2.96 8.75 7.60 10.50 -
P/RPS 12.12 9.99 15.24 9.56 14.81 19.33 20.00 0.53%
P/EPS 140.96 51.26 54.69 43.76 -185.77 516.98 90.13 -0.47%
EY 0.71 1.95 1.83 2.28 -0.54 0.19 1.11 0.47%
DY 2.56 3.22 1.90 1.69 0.69 0.79 0.57 -1.58%
P/NAPS 1.45 1.55 1.80 1.16 1.91 1.73 2.65 0.64%

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