[CIMB] QoQ TTM Result on 31-Mar-2000 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
19-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 20.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 2,477,751 2,490,499 2,078,030 1,693,797 1,305,727 1,055,537 677,830 -1.30%
PBT 830,032 845,903 756,536 589,472 445,561 375,071 317,344 -0.97%
Tax -311,579 -239,184 -181,670 -124,064 -59,526 -48,279 -69,250 -1.51%
NP 518,453 606,719 574,866 465,408 386,035 326,792 248,094 -0.74%
-
NP to SH 518,453 606,719 574,866 465,408 386,035 326,792 248,094 -0.74%
-
Tax Rate 37.54% 28.28% 24.01% 21.05% 13.36% 12.87% 21.82% -
Total Cost 1,959,298 1,883,780 1,503,164 1,228,389 919,692 728,745 429,736 -1.52%
-
Net Worth 5,181,823 5,246,631 5,020,147 4,840,496 3,588,779 5,237,883 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 70,661 54,375 54,375 54,375 54,375 39,003 39,003 -0.60%
Div Payout % 13.63% 8.96% 9.46% 11.68% 14.09% 11.94% 15.72% -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 5,181,823 5,246,631 5,020,147 4,840,496 3,588,779 5,237,883 0 -100.00%
NOSH 1,177,687 1,181,673 1,178,438 1,174,877 906,257 1,151,183 780,166 -0.41%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 20.92% 24.36% 27.66% 27.48% 29.56% 30.96% 36.60% -
ROE 10.01% 11.56% 11.45% 9.61% 10.76% 6.24% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 210.39 210.76 176.34 144.17 144.08 91.69 86.88 -0.89%
EPS 44.02 51.34 48.78 39.61 42.60 28.39 31.80 -0.32%
DPS 6.00 4.60 4.61 4.63 6.00 3.39 5.00 -0.18%
NAPS 4.40 4.44 4.26 4.12 3.96 4.55 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,174,877
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 23.11 23.23 19.39 15.80 12.18 9.85 6.32 -1.30%
EPS 4.84 5.66 5.36 4.34 3.60 3.05 2.31 -0.74%
DPS 0.66 0.51 0.51 0.51 0.51 0.36 0.36 -0.61%
NAPS 0.4834 0.4894 0.4683 0.4516 0.3348 0.4886 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 8.15 8.95 11.00 10.90 0.00 0.00 0.00 -
P/RPS 3.87 4.25 6.24 7.56 0.00 0.00 0.00 -100.00%
P/EPS 18.51 17.43 22.55 27.52 0.00 0.00 0.00 -100.00%
EY 5.40 5.74 4.43 3.63 0.00 0.00 0.00 -100.00%
DY 0.74 0.51 0.42 0.42 0.00 0.00 0.00 -100.00%
P/NAPS 1.85 2.02 2.58 2.65 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/02/01 13/11/00 25/08/00 - - - - -
Price 7.60 9.00 9.90 0.00 0.00 0.00 0.00 -
P/RPS 3.61 4.27 5.61 0.00 0.00 0.00 0.00 -100.00%
P/EPS 17.26 17.53 20.29 0.00 0.00 0.00 0.00 -100.00%
EY 5.79 5.70 4.93 0.00 0.00 0.00 0.00 -100.00%
DY 0.79 0.51 0.47 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.73 2.03 2.32 0.00 0.00 0.00 0.00 -100.00%

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