[RHBBANK] QoQ Annualized Quarter Result on 31-Dec-2003

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003
Profit Trend
QoQ- 5.98%
YoY- 28.8%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,905,118 3,615,658 3,565,941 3,587,156 3,534,852 3,435,841 3,291,318 12.04%
PBT 557,371 529,498 519,456 529,004 481,076 433,132 419,745 20.74%
Tax -246,088 -228,280 -236,861 -236,152 -204,736 -182,532 -214,658 9.51%
NP 311,283 301,218 282,594 292,852 276,340 250,600 205,086 31.97%
-
NP to SH 311,283 301,218 282,594 292,852 276,340 250,600 205,086 31.97%
-
Tax Rate 44.15% 43.11% 45.60% 44.64% 42.56% 42.14% 51.14% -
Total Cost 3,593,835 3,314,440 3,283,346 3,294,304 3,258,512 3,185,241 3,086,232 10.65%
-
Net Worth 2,919,911 2,902,646 2,832,036 2,818,700 2,745,219 2,688,919 2,554,983 9.28%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 156,423 118,661 158,350 109,819 - 137,189 - -
Div Payout % 50.25% 39.39% 56.03% 37.50% - 54.74% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,919,911 2,902,646 2,832,036 2,818,700 2,745,219 2,688,919 2,554,983 9.28%
NOSH 1,824,944 1,825,563 1,827,120 1,830,325 1,818,026 1,829,197 1,824,988 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.97% 8.33% 7.92% 8.16% 7.82% 7.29% 6.23% -
ROE 10.66% 10.38% 9.98% 10.39% 10.07% 9.32% 8.03% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 213.99 198.06 195.17 195.98 194.43 187.83 180.35 12.04%
EPS 17.06 16.50 15.47 16.00 15.20 13.70 11.20 32.28%
DPS 8.57 6.50 8.67 6.00 0.00 7.50 0.00 -
NAPS 1.60 1.59 1.55 1.54 1.51 1.47 1.40 9.28%
Adjusted Per Share Value based on latest NOSH - 1,841,452
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 89.57 82.93 81.79 82.27 81.08 78.80 75.49 12.04%
EPS 7.14 6.91 6.48 6.72 6.34 5.75 4.70 32.04%
DPS 3.59 2.72 3.63 2.52 0.00 3.15 0.00 -
NAPS 0.6697 0.6657 0.6496 0.6465 0.6296 0.6167 0.586 9.28%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.06 1.87 2.27 2.08 1.83 1.69 1.36 -
P/RPS 0.96 0.94 1.16 0.00 0.00 0.90 0.75 17.83%
P/EPS 12.08 11.33 14.68 0.00 0.00 12.34 12.10 -0.10%
EY 8.28 8.82 6.81 0.00 0.00 8.11 8.26 0.16%
DY 4.16 3.48 3.82 0.00 0.00 4.44 0.00 -
P/NAPS 1.29 1.18 1.46 2.08 1.83 1.15 0.97 20.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 27/08/04 27/05/04 26/02/04 19/11/03 28/08/03 30/05/03 -
Price 2.24 1.88 1.92 2.73 1.89 1.89 1.69 -
P/RPS 1.05 0.95 0.98 0.00 0.00 1.01 0.94 7.63%
P/EPS 13.13 11.39 12.41 0.00 0.00 13.80 15.04 -8.63%
EY 7.61 8.78 8.06 0.00 0.00 7.25 6.65 9.37%
DY 3.83 3.46 4.51 0.00 0.00 3.97 0.00 -
P/NAPS 1.40 1.18 1.24 2.73 1.89 1.29 1.21 10.18%

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