[CIMB] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -22.41%
YoY- 34.3%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 2,738,134 2,729,842 2,764,996 2,477,751 2,686,166 2,448,898 2,448,804 7.72%
PBT 769,618 854,806 938,912 830,032 952,020 895,234 906,408 -10.32%
Tax -239,789 -277,926 -306,160 -311,579 -283,833 -284,086 -290,772 -12.05%
NP 529,829 576,880 632,752 518,453 668,186 611,148 615,636 -9.51%
-
NP to SH 529,829 576,880 632,752 518,453 668,186 611,148 615,636 -9.51%
-
Tax Rate 31.16% 32.51% 32.61% 37.54% 29.81% 31.73% 32.08% -
Total Cost 2,208,305 2,152,962 2,132,244 1,959,298 2,017,980 1,837,750 1,833,168 13.20%
-
Net Worth 5,547,458 5,465,550 5,327,819 5,161,017 5,245,323 5,018,293 4,840,496 9.50%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 5,547,458 5,465,550 5,327,819 5,161,017 5,245,323 5,018,293 4,840,496 9.50%
NOSH 1,175,309 1,175,387 1,176,118 1,175,630 1,181,379 1,178,003 1,174,877 0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 19.35% 21.13% 22.88% 20.92% 24.88% 24.96% 25.14% -
ROE 9.55% 10.55% 11.88% 10.05% 12.74% 12.18% 12.72% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 232.97 232.25 235.09 210.76 227.38 207.89 208.43 7.69%
EPS 45.08 49.08 53.80 44.10 56.84 51.88 52.40 -9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.72 4.65 4.53 4.39 4.44 4.26 4.12 9.47%
Adjusted Per Share Value based on latest NOSH - 1,177,687
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 25.54 25.47 25.79 23.11 25.06 22.85 22.84 7.72%
EPS 4.94 5.38 5.90 4.84 6.23 5.70 5.74 -9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5175 0.5099 0.497 0.4815 0.4893 0.4681 0.4516 9.49%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 7.05 6.00 6.40 8.15 8.95 11.00 10.90 -
P/RPS 3.03 2.58 2.72 3.87 3.94 5.29 5.23 -30.48%
P/EPS 15.64 12.22 11.90 18.48 15.82 21.20 20.80 -17.29%
EY 6.39 8.18 8.41 5.41 6.32 4.72 4.81 20.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.29 1.41 1.86 2.02 2.58 2.65 -31.85%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 23/08/01 16/05/01 26/02/01 13/11/00 25/08/00 19/05/00 -
Price 7.40 7.65 5.50 7.60 9.00 9.90 11.30 -
P/RPS 3.18 3.29 2.34 3.61 3.96 4.76 5.42 -29.89%
P/EPS 16.42 15.59 10.22 17.23 15.91 19.08 21.56 -16.58%
EY 6.09 6.42 9.78 5.80 6.28 5.24 4.64 19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.65 1.21 1.73 2.03 2.32 2.74 -30.98%

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