[CIMB] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -8.83%
YoY- -5.61%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 2,545,112 2,747,148 2,738,134 2,729,842 2,764,996 2,477,751 2,686,166 -3.53%
PBT 691,300 515,568 769,618 854,806 938,912 830,032 952,020 -19.22%
Tax -202,584 -173,471 -239,789 -277,926 -306,160 -311,579 -283,833 -20.15%
NP 488,716 342,097 529,829 576,880 632,752 518,453 668,186 -18.83%
-
NP to SH 488,716 342,097 529,829 576,880 632,752 518,453 668,186 -18.83%
-
Tax Rate 29.30% 33.65% 31.16% 32.51% 32.61% 37.54% 29.81% -
Total Cost 2,056,396 2,405,051 2,208,305 2,152,962 2,132,244 1,959,298 2,017,980 1.26%
-
Net Worth 6,090,230 5,378,662 5,547,458 5,465,550 5,327,819 5,161,017 5,245,323 10.47%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 70,462 - - - - - -
Div Payout % - 20.60% - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 6,090,230 5,378,662 5,547,458 5,465,550 5,327,819 5,161,017 5,245,323 10.47%
NOSH 1,247,997 1,174,380 1,175,309 1,175,387 1,176,118 1,175,630 1,181,379 3.72%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 19.20% 12.45% 19.35% 21.13% 22.88% 20.92% 24.88% -
ROE 8.02% 6.36% 9.55% 10.55% 11.88% 10.05% 12.74% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 203.94 233.92 232.97 232.25 235.09 210.76 227.38 -7.00%
EPS 39.16 29.13 45.08 49.08 53.80 44.10 56.84 -22.01%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.88 4.58 4.72 4.65 4.53 4.39 4.44 6.50%
Adjusted Per Share Value based on latest NOSH - 1,175,559
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 23.74 25.63 25.54 25.47 25.79 23.11 25.06 -3.54%
EPS 4.56 3.19 4.94 5.38 5.90 4.84 6.23 -18.79%
DPS 0.00 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5681 0.5018 0.5175 0.5099 0.497 0.4815 0.4893 10.47%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 9.55 7.40 7.05 6.00 6.40 8.15 8.95 -
P/RPS 4.68 3.16 3.03 2.58 2.72 3.87 3.94 12.17%
P/EPS 24.39 25.40 15.64 12.22 11.90 18.48 15.82 33.49%
EY 4.10 3.94 6.39 8.18 8.41 5.41 6.32 -25.08%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.62 1.49 1.29 1.41 1.86 2.02 -1.99%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 13/05/02 01/03/02 15/11/01 23/08/01 16/05/01 26/02/01 13/11/00 -
Price 9.35 8.75 7.40 7.65 5.50 7.60 9.00 -
P/RPS 4.58 3.74 3.18 3.29 2.34 3.61 3.96 10.19%
P/EPS 23.88 30.04 16.42 15.59 10.22 17.23 15.91 31.12%
EY 4.19 3.33 6.09 6.42 9.78 5.80 6.28 -23.66%
DY 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.91 1.57 1.65 1.21 1.73 2.03 -3.64%

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