[RHBBANK] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.04%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,285,270 5,030,504 4,802,520 4,440,789 4,354,405 4,134,066 3,877,804 22.90%
PBT 802,904 811,148 813,160 578,649 570,690 601,150 560,948 26.97%
Tax -225,161 -233,460 -255,584 -262,871 -245,017 -270,902 -282,128 -13.94%
NP 577,742 577,688 557,576 315,778 325,673 330,248 278,820 62.46%
-
NP to SH 419,424 424,464 404,564 315,778 325,673 330,248 278,820 31.25%
-
Tax Rate 28.04% 28.78% 31.43% 45.43% 42.93% 45.06% 50.29% -
Total Cost 4,707,528 4,452,816 4,244,944 4,125,011 4,028,732 3,803,818 3,598,984 19.58%
-
Net Worth 4,782,161 4,702,036 4,634,096 5,512,425 3,226,353 3,139,170 3,136,725 32.43%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 48,488 73,183 - 63,885 85,063 127,018 - -
Div Payout % 11.56% 17.24% - 20.23% 26.12% 38.46% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 4,782,161 4,702,036 4,634,096 5,512,425 3,226,353 3,139,170 3,136,725 32.43%
NOSH 1,818,312 1,829,586 1,838,927 1,825,306 1,822,798 1,814,549 1,834,342 -0.58%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.93% 11.48% 11.61% 7.11% 7.48% 7.99% 7.19% -
ROE 8.77% 9.03% 8.73% 5.73% 10.09% 10.52% 8.89% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 290.67 274.95 261.16 243.29 238.89 227.83 211.40 23.62%
EPS 23.07 23.20 22.00 17.30 17.87 18.20 15.20 32.03%
DPS 2.67 4.00 0.00 3.50 4.67 7.00 0.00 -
NAPS 2.63 2.57 2.52 3.02 1.77 1.73 1.71 33.20%
Adjusted Per Share Value based on latest NOSH - 1,833,923
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 121.22 115.38 110.15 101.85 99.87 94.82 88.94 22.90%
EPS 9.62 9.74 9.28 7.24 7.47 7.57 6.39 31.32%
DPS 1.11 1.68 0.00 1.47 1.95 2.91 0.00 -
NAPS 1.0968 1.0785 1.0629 1.2643 0.74 0.72 0.7194 32.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.84 2.75 2.43 2.21 2.47 2.10 2.30 -
P/RPS 0.98 1.00 0.93 0.91 1.03 0.92 1.09 -6.84%
P/EPS 12.31 11.85 11.05 12.77 13.82 11.54 15.13 -12.83%
EY 8.12 8.44 9.05 7.83 7.23 8.67 6.61 14.68%
DY 0.94 1.45 0.00 1.58 1.89 3.33 0.00 -
P/NAPS 1.08 1.07 0.96 0.73 1.40 1.21 1.35 -13.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 29/08/06 22/05/06 28/02/06 21/11/05 30/08/05 25/05/05 -
Price 3.34 2.70 2.50 2.46 2.39 2.32 2.15 -
P/RPS 1.15 0.98 0.96 1.01 1.00 1.02 1.02 8.31%
P/EPS 14.48 11.64 11.36 14.22 13.38 12.75 14.14 1.59%
EY 6.91 8.59 8.80 7.03 7.48 7.84 7.07 -1.51%
DY 0.80 1.48 0.00 1.42 1.95 3.02 0.00 -
P/NAPS 1.27 1.05 0.99 0.81 1.35 1.34 1.26 0.52%

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