[CIMB] QoQ 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- -91.15%
YoY- -83.6%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 688,680 673,672 691,249 463,126 790,176 612,248 612,201 8.15%
PBT 149,811 192,675 234,728 116,017 266,398 221,015 226,602 -24.09%
Tax -40,879 -62,423 -76,540 -98,704 -70,832 -69,350 -72,693 -31.84%
NP 108,932 130,252 158,188 17,313 195,566 151,665 153,909 -20.56%
-
NP to SH 108,932 130,252 158,188 17,313 195,566 151,665 153,909 -20.56%
-
Tax Rate 27.29% 32.40% 32.61% 85.08% 26.59% 31.38% 32.08% -
Total Cost 579,748 543,420 533,061 445,813 594,610 460,583 458,292 16.95%
-
Net Worth 5,546,483 5,466,352 5,327,819 5,181,823 5,246,631 5,020,147 4,840,496 9.49%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 70,661 - - - -
Div Payout % - - - 408.14% - - - -
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 5,546,483 5,466,352 5,327,819 5,181,823 5,246,631 5,020,147 4,840,496 9.49%
NOSH 1,175,102 1,175,559 1,176,118 1,177,687 1,181,673 1,178,438 1,174,877 0.01%
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 15.82% 19.33% 22.88% 3.74% 24.75% 24.77% 25.14% -
ROE 1.96% 2.38% 2.97% 0.33% 3.73% 3.02% 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 58.61 57.31 58.77 39.33 66.87 51.95 52.11 8.14%
EPS 9.27 11.08 13.45 1.47 16.64 12.87 13.10 -20.57%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 4.72 4.65 4.53 4.40 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 6.42 6.28 6.45 4.32 7.37 5.71 5.71 8.11%
EPS 1.02 1.22 1.48 0.16 1.82 1.41 1.44 -20.52%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.5174 0.5099 0.497 0.4834 0.4894 0.4683 0.4516 9.48%
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 12.03 10.47 10.89 20.72 13.38 21.17 20.92 -30.82%
P/EPS 76.05 54.15 47.58 554.39 54.08 85.47 83.21 -5.81%
EY 1.31 1.85 2.10 0.18 1.85 1.17 1.20 6.01%
DY 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 1.49 1.29 1.41 1.85 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 12.63 13.35 9.36 19.33 13.46 19.06 21.69 -30.24%
P/EPS 79.83 69.04 40.89 516.98 54.38 76.92 86.26 -5.02%
EY 1.25 1.45 2.45 0.19 1.84 1.30 1.16 5.10%
DY 0.00 0.00 0.00 0.79 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