[CIMB] QoQ TTM 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- -4.1%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 2,692,177 2,747,148 2,516,727 2,618,223 2,556,799 2,477,751 2,490,499 5.33%
PBT 453,665 515,568 693,231 809,818 838,158 830,032 845,903 -34.01%
Tax -147,577 -173,471 -278,546 -308,499 -315,426 -311,579 -239,184 -27.54%
NP 306,088 342,097 414,685 501,319 522,732 518,453 606,719 -36.65%
-
NP to SH 306,088 342,097 414,685 501,319 522,732 518,453 606,719 -36.65%
-
Tax Rate 32.53% 33.65% 40.18% 38.09% 37.63% 37.54% 28.28% -
Total Cost 2,386,089 2,405,051 2,102,042 2,116,904 2,034,067 1,959,298 1,883,780 17.08%
-
Net Worth 4,991,991 5,374,936 4,700,409 5,466,352 5,327,819 5,181,823 5,246,631 -3.26%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 704 704 70,661 70,661 70,661 70,661 54,375 -94.50%
Div Payout % 0.23% 0.21% 17.04% 14.10% 13.52% 13.63% 8.96% -
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 4,991,991 5,374,936 4,700,409 5,466,352 5,327,819 5,181,823 5,246,631 -3.26%
NOSH 1,247,997 1,173,566 1,175,102 1,175,559 1,176,118 1,177,687 1,181,673 3.71%
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 11.37% 12.45% 16.48% 19.15% 20.44% 20.92% 24.36% -
ROE 6.13% 6.36% 8.82% 9.17% 9.81% 10.01% 11.56% -
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 215.72 234.09 214.17 222.72 217.39 210.39 210.76 1.56%
EPS 24.53 29.15 35.29 42.65 44.45 44.02 51.34 -38.91%
DPS 0.06 0.06 6.00 6.00 6.00 6.00 4.60 -94.47%
NAPS 4.00 4.58 4.00 4.65 4.53 4.40 4.44 -6.72%
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 25.11 25.63 23.48 24.42 23.85 23.11 23.23 5.33%
EPS 2.86 3.19 3.87 4.68 4.88 4.84 5.66 -36.58%
DPS 0.01 0.01 0.66 0.66 0.66 0.66 0.51 -92.74%
NAPS 0.4657 0.5014 0.4385 0.5099 0.497 0.4834 0.4894 -3.25%
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 4.43 3.16 3.29 2.69 2.94 3.87 4.25 2.80%
P/EPS 38.94 25.39 19.98 14.07 14.40 18.51 17.43 70.97%
EY 2.57 3.94 5.01 7.11 6.94 5.40 5.74 -41.50%
DY 0.01 0.01 0.85 1.00 0.94 0.74 0.51 -92.74%
P/NAPS 2.39 1.62 1.76 1.29 1.41 1.85 2.02 11.87%
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 4.33 3.74 3.46 3.43 2.53 3.61 4.27 0.93%
P/EPS 38.12 30.02 20.97 17.94 12.37 17.26 17.53 67.92%
EY 2.62 3.33 4.77 5.57 8.08 5.79 5.70 -40.46%
DY 0.01 0.01 0.81 0.78 1.09 0.79 0.51 -92.74%
P/NAPS 2.34 1.91 1.85 1.65 1.21 1.73 2.03 9.94%

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