[CIMB] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
16-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -69.49%
YoY- 2.78%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 2,747,148 2,053,601 1,364,921 691,249 2,477,751 2,014,625 1,224,449 71.12%
PBT 515,568 577,214 427,403 234,728 830,032 714,015 447,617 9.85%
Tax -173,471 -179,842 -138,963 -76,540 -311,579 -212,875 -142,043 14.21%
NP 342,097 397,372 288,440 158,188 518,453 501,140 305,574 7.79%
-
NP to SH 342,097 397,372 288,440 158,188 518,453 501,140 305,574 7.79%
-
Tax Rate 33.65% 31.16% 32.51% 32.61% 37.54% 29.81% 31.73% -
Total Cost 2,405,051 1,656,229 1,076,481 533,061 1,959,298 1,513,485 918,875 89.59%
-
Net Worth 5,378,662 5,547,458 5,465,550 5,327,819 5,161,017 5,245,323 5,018,293 4.71%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 70,462 - - - - - - -
Div Payout % 20.60% - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 5,378,662 5,547,458 5,465,550 5,327,819 5,161,017 5,245,323 5,018,293 4.71%
NOSH 1,174,380 1,175,309 1,175,387 1,176,118 1,175,630 1,181,379 1,178,003 -0.20%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 12.45% 19.35% 21.13% 22.88% 20.92% 24.88% 24.96% -
ROE 6.36% 7.16% 5.28% 2.97% 10.05% 9.55% 6.09% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 233.92 174.73 116.13 58.77 210.76 170.53 103.94 71.48%
EPS 29.13 33.81 24.54 13.45 44.10 42.63 25.94 8.01%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.58 4.72 4.65 4.53 4.39 4.44 4.26 4.93%
Adjusted Per Share Value based on latest NOSH - 1,176,118
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 25.68 19.19 12.76 6.46 23.16 18.83 11.44 71.18%
EPS 3.20 3.71 2.70 1.48 4.85 4.68 2.86 7.75%
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5027 0.5185 0.5108 0.4979 0.4824 0.4902 0.469 4.72%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 7.40 7.05 6.00 6.40 8.15 8.95 11.00 -
P/RPS 3.16 4.03 5.17 10.89 3.87 5.25 10.58 -55.21%
P/EPS 25.40 20.85 24.45 47.58 18.48 21.10 42.41 -28.88%
EY 3.94 4.80 4.09 2.10 5.41 4.74 2.36 40.59%
DY 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.49 1.29 1.41 1.86 2.02 2.58 -26.61%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 01/03/02 15/11/01 23/08/01 16/05/01 26/02/01 13/11/00 25/08/00 -
Price 8.75 7.40 7.65 5.50 7.60 9.00 9.90 -
P/RPS 3.74 4.24 6.59 9.36 3.61 5.28 9.52 -46.26%
P/EPS 30.04 21.89 31.17 40.89 17.23 21.22 38.16 -14.70%
EY 3.33 4.57 3.21 2.45 5.80 4.71 2.62 17.28%
DY 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.57 1.65 1.21 1.73 2.03 2.32 -12.12%

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