[CIMB] YoY 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
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 3,578,567 2,828,631 2,747,148 2,477,751 1,305,727 975,396 -1.35%
PBT 1,240,867 747,575 515,568 830,032 445,561 102,455 -2.58%
Tax -458,567 -182,131 -173,471 -311,579 -59,526 -22,606 -3.11%
NP 782,300 565,444 342,097 518,453 386,035 79,849 -2.37%
-
NP to SH 782,300 565,444 342,097 518,453 386,035 79,849 -2.37%
-
Tax Rate 36.96% 24.36% 33.65% 37.54% 13.36% 22.06% -
Total Cost 2,796,267 2,263,187 2,405,051 1,959,298 919,692 895,547 -1.19%
-
Net Worth 7,465,085 6,780,244 5,378,662 5,161,017 3,587,652 3,204,877 -0.88%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 255,653 127,448 70,462 - - - -100.00%
Div Payout % 32.68% 22.54% 20.60% - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 7,465,085 6,780,244 5,378,662 5,161,017 3,587,652 3,204,877 -0.88%
NOSH 2,556,535 2,548,963 1,174,380 1,175,630 905,972 779,775 -1.24%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 21.86% 19.99% 12.45% 20.92% 29.56% 8.19% -
ROE 10.48% 8.34% 6.36% 10.05% 10.76% 2.49% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 139.98 110.97 233.92 210.76 144.12 125.09 -0.11%
EPS 30.60 22.20 29.13 44.10 42.61 10.24 -1.14%
DPS 10.00 5.00 6.00 0.00 0.00 0.00 -100.00%
NAPS 2.92 2.66 4.58 4.39 3.96 4.11 0.36%
Adjusted Per Share Value based on latest NOSH - 1,177,687
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 33.35 26.36 25.61 23.09 12.17 9.09 -1.35%
EPS 7.29 5.27 3.19 4.83 3.60 0.74 -2.37%
DPS 2.38 1.19 0.66 0.00 0.00 0.00 -100.00%
NAPS 0.6958 0.632 0.5013 0.481 0.3344 0.2987 -0.88%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 4.10 3.24 7.40 8.15 0.00 0.00 -
P/RPS 2.93 2.92 3.16 3.87 0.00 0.00 -100.00%
P/EPS 13.40 14.61 25.40 18.48 0.00 0.00 -100.00%
EY 7.46 6.85 3.94 5.41 0.00 0.00 -100.00%
DY 2.44 1.54 0.81 0.00 0.00 0.00 -100.00%
P/NAPS 1.40 1.22 1.62 1.86 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/04 19/03/03 01/03/02 26/02/01 21/04/00 - -
Price 5.25 2.96 8.75 7.60 10.50 0.00 -
P/RPS 3.75 2.67 3.74 3.61 7.29 0.00 -100.00%
P/EPS 17.16 13.34 30.04 17.23 24.64 0.00 -100.00%
EY 5.83 7.49 3.33 5.80 4.06 0.00 -100.00%
DY 1.90 1.69 0.69 0.00 0.00 0.00 -100.00%
P/NAPS 1.80 1.11 1.91 1.73 2.65 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