[CIMB] QoQ Cumulative 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- 3.45%
YoY- 34.3%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 2,053,601 1,364,921 691,249 2,477,751 2,014,625 1,224,449 612,201 123.92%
PBT 577,214 427,403 234,728 830,032 714,015 447,617 226,602 86.40%
Tax -179,842 -138,963 -76,540 -311,579 -212,875 -142,043 -72,693 82.82%
NP 397,372 288,440 158,188 518,453 501,140 305,574 153,909 88.09%
-
NP to SH 397,372 288,440 158,188 518,453 501,140 305,574 153,909 88.09%
-
Tax Rate 31.16% 32.51% 32.61% 37.54% 29.81% 31.73% 32.08% -
Total Cost 1,656,229 1,076,481 533,061 1,959,298 1,513,485 918,875 458,292 135.31%
-
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 7.16% 5.28% 2.97% 10.05% 9.55% 6.09% 3.18% -
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 174.73 116.13 58.77 210.76 170.53 103.94 52.11 123.86%
EPS 33.81 24.54 13.45 44.10 42.63 25.94 13.10 88.04%
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 19.20 12.76 6.46 23.16 18.83 11.45 5.72 124.01%
EPS 3.71 2.70 1.48 4.85 4.68 2.86 1.44 87.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.5109 0.4981 0.4825 0.4904 0.4691 0.4525 9.50%
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 4.03 5.17 10.89 3.87 5.25 10.58 20.92 -66.61%
P/EPS 20.85 24.45 47.58 18.48 21.10 42.41 83.21 -60.22%
EY 4.80 4.09 2.10 5.41 4.74 2.36 1.20 151.77%
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 4.24 6.59 9.36 3.61 5.28 9.52 21.69 -66.28%
P/EPS 21.89 31.17 40.89 17.23 21.22 38.16 86.26 -59.88%
EY 4.57 3.21 2.45 5.80 4.71 2.62 1.16 149.23%
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