[CIMB] YoY TTM 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- 0.83%
YoY- 12.32%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,864,572 2,945,417 2,692,177 2,556,799 1,693,797 22.88%
PBT 1,421,421 759,729 453,665 838,158 589,472 24.59%
Tax -528,418 -205,595 -147,577 -315,426 -124,064 43.62%
NP 893,003 554,134 306,088 522,732 465,408 17.68%
-
NP to SH 893,003 554,134 306,088 522,732 465,408 17.68%
-
Tax Rate 37.18% 27.06% 32.53% 37.63% 21.05% -
Total Cost 2,971,569 2,391,283 2,386,089 2,034,067 1,228,389 24.69%
-
Net Worth 7,968,120 6,616,375 4,991,991 5,327,819 4,840,496 13.26%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 255,217 127,509 704 70,661 54,375 47.15%
Div Payout % 28.58% 23.01% 0.23% 13.52% 11.68% -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 7,968,120 6,616,375 4,991,991 5,327,819 4,840,496 13.26%
NOSH 2,647,216 2,554,585 1,247,997 1,176,118 1,174,877 22.50%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 23.11% 18.81% 11.37% 20.44% 27.48% -
ROE 11.21% 8.38% 6.13% 9.81% 9.61% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 145.99 115.30 215.72 217.39 144.17 0.31%
EPS 33.73 21.69 24.53 44.45 39.61 -3.93%
DPS 9.64 4.99 0.06 6.00 4.63 20.10%
NAPS 3.01 2.59 4.00 4.53 4.12 -7.54%
Adjusted Per Share Value based on latest NOSH - 1,176,118
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 36.08 27.50 25.13 23.87 15.81 22.89%
EPS 8.34 5.17 2.86 4.88 4.35 17.65%
DPS 2.38 1.19 0.01 0.66 0.51 46.93%
NAPS 0.7439 0.6177 0.4661 0.4974 0.4519 13.26%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.20 2.90 9.55 6.40 10.90 -
P/RPS 3.56 2.52 4.43 2.94 7.56 -17.15%
P/EPS 15.41 13.37 38.94 14.40 27.52 -13.48%
EY 6.49 7.48 2.57 6.94 3.63 15.62%
DY 1.85 1.72 0.01 0.94 0.42 44.83%
P/NAPS 1.73 1.12 2.39 1.41 2.65 -10.10%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 17/05/04 21/05/03 13/05/02 16/05/01 - -
Price 4.46 2.95 9.35 5.50 0.00 -
P/RPS 3.06 2.56 4.33 2.53 0.00 -
P/EPS 13.22 13.60 38.12 12.37 0.00 -
EY 7.56 7.35 2.62 8.08 0.00 -
DY 2.16 1.69 0.01 1.09 0.00 -
P/NAPS 1.48 1.14 2.34 1.21 0.00 -

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