[CIMB] QoQ TTM 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- -14.55%
YoY- 34.3%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 2,516,727 2,618,223 2,556,799 2,477,751 2,490,499 2,078,030 1,693,797 30.18%
PBT 693,231 809,818 838,158 830,032 845,903 756,536 589,472 11.40%
Tax -278,546 -308,499 -315,426 -311,579 -239,184 -181,670 -124,064 71.37%
NP 414,685 501,319 522,732 518,453 606,719 574,866 465,408 -7.39%
-
NP to SH 414,685 501,319 522,732 518,453 606,719 574,866 465,408 -7.39%
-
Tax Rate 40.18% 38.09% 37.63% 37.54% 28.28% 24.01% 21.05% -
Total Cost 2,102,042 2,116,904 2,034,067 1,959,298 1,883,780 1,503,164 1,228,389 43.01%
-
Net Worth 4,700,409 5,466,352 5,327,819 5,181,823 5,246,631 5,020,147 4,840,496 -1.93%
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 70,661 70,661 70,661 54,375 54,375 54,375 19.06%
Div Payout % 17.04% 14.10% 13.52% 13.63% 8.96% 9.46% 11.68% -
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 4,700,409 5,466,352 5,327,819 5,181,823 5,246,631 5,020,147 4,840,496 -1.93%
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 16.48% 19.15% 20.44% 20.92% 24.36% 27.66% 27.48% -
ROE 8.82% 9.17% 9.81% 10.01% 11.56% 11.45% 9.61% -
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 214.17 222.72 217.39 210.39 210.76 176.34 144.17 30.16%
EPS 35.29 42.65 44.45 44.02 51.34 48.78 39.61 -7.40%
DPS 6.00 6.00 6.00 6.00 4.60 4.61 4.63 18.84%
NAPS 4.00 4.65 4.53 4.40 4.44 4.26 4.12 -1.94%
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 23.48 24.42 23.85 23.11 23.23 19.39 15.80 30.19%
EPS 3.87 4.68 4.88 4.84 5.66 5.36 4.34 -7.35%
DPS 0.66 0.66 0.66 0.66 0.51 0.51 0.51 18.73%
NAPS 0.4385 0.5099 0.497 0.4834 0.4894 0.4683 0.4516 -1.94%
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 3.29 2.69 2.94 3.87 4.25 6.24 7.56 -42.54%
P/EPS 19.98 14.07 14.40 18.51 17.43 22.55 27.52 -19.20%
EY 5.01 7.11 6.94 5.40 5.74 4.43 3.63 23.93%
DY 0.85 1.00 0.94 0.74 0.51 0.42 0.42 59.92%
P/NAPS 1.76 1.29 1.41 1.85 2.02 2.58 2.65 -23.85%
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 - -
Price 7.40 7.65 5.50 7.60 9.00 9.90 0.00 -
P/RPS 3.46 3.43 2.53 3.61 4.27 5.61 0.00 -
P/EPS 20.97 17.94 12.37 17.26 17.53 20.29 0.00 -
EY 4.77 5.57 8.08 5.79 5.70 4.93 0.00 -
DY 0.81 0.78 1.09 0.79 0.51 0.47 0.00 -
P/NAPS 1.85 1.65 1.21 1.73 2.03 2.32 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