[CIMB] QoQ Cumulative Quarter Result on 31-Dec-1999 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
21-Apr-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 37.65%
YoY- 383.46%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 2,014,625 1,224,449 612,201 1,305,727 829,853 452,146 224,131 -2.20%
PBT 714,015 447,617 226,602 445,561 313,673 136,642 82,691 -2.16%
Tax -212,875 -142,043 -72,693 -59,526 -33,217 -19,899 -8,155 -3.25%
NP 501,140 305,574 153,909 386,035 280,456 116,743 74,536 -1.91%
-
NP to SH 501,140 305,574 153,909 386,035 280,456 116,743 74,536 -1.91%
-
Tax Rate 29.81% 31.73% 32.08% 13.36% 10.59% 14.56% 9.86% -
Total Cost 1,513,485 918,875 458,292 919,692 549,397 335,403 149,595 -2.32%
-
Net Worth 5,245,323 5,018,293 4,840,496 3,587,652 5,251,337 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 5,245,323 5,018,293 4,840,496 3,587,652 5,251,337 0 0 -100.00%
NOSH 1,181,379 1,178,003 1,174,877 905,972 1,154,139 780,367 776,416 -0.42%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 24.88% 24.96% 25.14% 29.56% 33.80% 25.82% 33.26% -
ROE 9.55% 6.09% 3.18% 10.76% 5.34% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 170.53 103.94 52.11 144.12 71.90 57.94 28.87 -1.78%
EPS 42.63 25.94 13.10 42.61 24.34 14.96 9.60 -1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.26 4.12 3.96 4.55 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 906,257
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 18.83 11.44 5.72 12.20 7.76 4.23 2.09 -2.20%
EPS 4.68 2.86 1.44 3.61 2.62 1.09 0.70 -1.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4902 0.469 0.4524 0.3353 0.4908 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 8.95 11.00 10.90 0.00 0.00 0.00 0.00 -
P/RPS 5.25 10.58 20.92 0.00 0.00 0.00 0.00 -100.00%
P/EPS 21.10 42.41 83.21 0.00 0.00 0.00 0.00 -100.00%
EY 4.74 2.36 1.20 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.58 2.65 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 13/11/00 25/08/00 19/05/00 21/04/00 15/11/99 - - -
Price 9.00 9.90 11.30 10.50 0.00 0.00 0.00 -
P/RPS 5.28 9.52 21.69 7.29 0.00 0.00 0.00 -100.00%
P/EPS 21.22 38.16 86.26 24.64 0.00 0.00 0.00 -100.00%
EY 4.71 2.62 1.16 4.06 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.32 2.74 2.65 0.00 0.00 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