[RHBBANK] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 46.88%
YoY- 56.12%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 4,354,405 4,134,066 3,877,804 5,597,444 3,905,118 3,615,658 3,565,941 14.23%
PBT 570,690 601,150 560,948 750,561 557,371 529,498 519,456 6.46%
Tax -245,017 -270,902 -282,128 -293,354 -246,088 -228,280 -236,861 2.28%
NP 325,673 330,248 278,820 457,207 311,283 301,218 282,594 9.91%
-
NP to SH 325,673 330,248 278,820 457,207 311,283 301,218 282,594 9.91%
-
Tax Rate 42.93% 45.06% 50.29% 39.08% 44.15% 43.11% 45.60% -
Total Cost 4,028,732 3,803,818 3,598,984 5,140,237 3,593,835 3,314,440 3,283,346 14.59%
-
Net Worth 3,226,353 3,139,170 3,136,725 3,041,974 2,919,911 2,902,646 2,832,036 9.07%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 85,063 127,018 - 182,154 156,423 118,661 158,350 -33.89%
Div Payout % 26.12% 38.46% - 39.84% 50.25% 39.39% 56.03% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 3,226,353 3,139,170 3,136,725 3,041,974 2,919,911 2,902,646 2,832,036 9.07%
NOSH 1,822,798 1,814,549 1,834,342 1,821,541 1,824,944 1,825,563 1,827,120 -0.15%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.48% 7.99% 7.19% 8.17% 7.97% 8.33% 7.92% -
ROE 10.09% 10.52% 8.89% 15.03% 10.66% 10.38% 9.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 238.89 227.83 211.40 307.29 213.99 198.06 195.17 14.41%
EPS 17.87 18.20 15.20 25.10 17.06 16.50 15.47 10.08%
DPS 4.67 7.00 0.00 10.00 8.57 6.50 8.67 -33.77%
NAPS 1.77 1.73 1.71 1.67 1.60 1.59 1.55 9.24%
Adjusted Per Share Value based on latest NOSH - 1,808,519
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 99.88 94.83 88.95 128.40 89.58 82.94 81.80 14.22%
EPS 7.47 7.58 6.40 10.49 7.14 6.91 6.48 9.93%
DPS 1.95 2.91 0.00 4.18 3.59 2.72 3.63 -33.89%
NAPS 0.7401 0.7201 0.7195 0.6978 0.6698 0.6658 0.6496 9.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.47 2.10 2.30 2.34 2.06 1.87 2.27 -
P/RPS 1.03 0.92 1.09 0.76 0.96 0.94 1.16 -7.61%
P/EPS 13.82 11.54 15.13 9.32 12.08 11.33 14.68 -3.94%
EY 7.23 8.67 6.61 10.73 8.28 8.82 6.81 4.06%
DY 1.89 3.33 0.00 4.27 4.16 3.48 3.82 -37.41%
P/NAPS 1.40 1.21 1.35 1.40 1.29 1.18 1.46 -2.75%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 30/08/05 25/05/05 28/02/05 19/11/04 27/08/04 27/05/04 -
Price 2.39 2.32 2.15 2.24 2.24 1.88 1.92 -
P/RPS 1.00 1.02 1.02 0.73 1.05 0.95 0.98 1.35%
P/EPS 13.38 12.75 14.14 8.92 13.13 11.39 12.41 5.14%
EY 7.48 7.84 7.07 11.21 7.61 8.78 8.06 -4.85%
DY 1.95 3.02 0.00 4.46 3.83 3.46 4.51 -42.79%
P/NAPS 1.35 1.34 1.26 1.34 1.40 1.18 1.24 5.82%

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