[CIMB] QoQ Cumulative Quarter Result on 30-Jun-2001 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 82.34%
YoY- -5.61%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 636,278 2,747,148 2,053,601 1,364,921 691,249 2,477,751 2,014,625 -53.65%
PBT 172,825 515,568 577,214 427,403 234,728 830,032 714,015 -61.19%
Tax -50,646 -173,471 -179,842 -138,963 -76,540 -311,579 -212,875 -61.63%
NP 122,179 342,097 397,372 288,440 158,188 518,453 501,140 -61.00%
-
NP to SH 122,179 342,097 397,372 288,440 158,188 518,453 501,140 -61.00%
-
Tax Rate 29.30% 33.65% 31.16% 32.51% 32.61% 37.54% 29.81% -
Total Cost 514,099 2,405,051 1,656,229 1,076,481 533,061 1,959,298 1,513,485 -51.34%
-
Net Worth 6,090,230 5,378,662 5,547,458 5,465,550 5,327,819 5,161,017 5,245,323 10.47%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 70,462 - - - - - -
Div Payout % - 20.60% - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 6,090,230 5,378,662 5,547,458 5,465,550 5,327,819 5,161,017 5,245,323 10.47%
NOSH 1,247,997 1,174,380 1,175,309 1,175,387 1,176,118 1,175,630 1,181,379 3.72%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 19.20% 12.45% 19.35% 21.13% 22.88% 20.92% 24.88% -
ROE 2.01% 6.36% 7.16% 5.28% 2.97% 10.05% 9.55% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 50.98 233.92 174.73 116.13 58.77 210.76 170.53 -55.32%
EPS 9.79 29.13 33.81 24.54 13.45 44.10 42.63 -62.53%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.88 4.58 4.72 4.65 4.53 4.39 4.44 6.50%
Adjusted Per Share Value based on latest NOSH - 1,175,559
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 5.93 25.61 19.14 12.72 6.44 23.09 18.78 -53.66%
EPS 1.14 3.19 3.70 2.69 1.47 4.83 4.67 -60.97%
DPS 0.00 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5676 0.5013 0.5171 0.5094 0.4966 0.481 0.4889 10.47%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 9.55 7.40 7.05 6.00 6.40 8.15 8.95 -
P/RPS 18.73 3.16 4.03 5.17 10.89 3.87 5.25 133.66%
P/EPS 97.55 25.40 20.85 24.45 47.58 18.48 21.10 177.78%
EY 1.03 3.94 4.80 4.09 2.10 5.41 4.74 -63.88%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.62 1.49 1.29 1.41 1.86 2.02 -1.99%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 13/05/02 01/03/02 15/11/01 23/08/01 16/05/01 26/02/01 13/11/00 -
Price 9.35 8.75 7.40 7.65 5.50 7.60 9.00 -
P/RPS 18.34 3.74 4.24 6.59 9.36 3.61 5.28 129.53%
P/EPS 95.51 30.04 21.89 31.17 40.89 17.23 21.22 172.85%
EY 1.05 3.33 4.57 3.21 2.45 5.80 4.71 -63.26%
DY 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.91 1.57 1.65 1.21 1.73 2.03 -3.64%

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