[RHBBANK] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -3.5%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 5,597,444 3,905,118 3,615,658 3,565,941 3,587,156 3,534,852 3,435,841 38.24%
PBT 750,561 557,371 529,498 519,456 529,004 481,076 433,132 44.03%
Tax -293,354 -246,088 -228,280 -236,861 -236,152 -204,736 -182,532 37.00%
NP 457,207 311,283 301,218 282,594 292,852 276,340 250,600 49.03%
-
NP to SH 457,207 311,283 301,218 282,594 292,852 276,340 250,600 49.03%
-
Tax Rate 39.08% 44.15% 43.11% 45.60% 44.64% 42.56% 42.14% -
Total Cost 5,140,237 3,593,835 3,314,440 3,283,346 3,294,304 3,258,512 3,185,241 37.38%
-
Net Worth 3,041,974 2,919,911 2,902,646 2,832,036 2,818,700 2,745,219 2,688,919 8.53%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 182,154 156,423 118,661 158,350 109,819 - 137,189 20.69%
Div Payout % 39.84% 50.25% 39.39% 56.03% 37.50% - 54.74% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 3,041,974 2,919,911 2,902,646 2,832,036 2,818,700 2,745,219 2,688,919 8.53%
NOSH 1,821,541 1,824,944 1,825,563 1,827,120 1,830,325 1,818,026 1,829,197 -0.27%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.17% 7.97% 8.33% 7.92% 8.16% 7.82% 7.29% -
ROE 15.03% 10.66% 10.38% 9.98% 10.39% 10.07% 9.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 307.29 213.99 198.06 195.17 195.98 194.43 187.83 38.63%
EPS 25.10 17.06 16.50 15.47 16.00 15.20 13.70 49.45%
DPS 10.00 8.57 6.50 8.67 6.00 0.00 7.50 21.03%
NAPS 1.67 1.60 1.59 1.55 1.54 1.51 1.47 8.83%
Adjusted Per Share Value based on latest NOSH - 1,820,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 128.40 89.58 82.94 81.80 82.28 81.08 78.81 38.25%
EPS 10.49 7.14 6.91 6.48 6.72 6.34 5.75 49.03%
DPS 4.18 3.59 2.72 3.63 2.52 0.00 3.15 20.65%
NAPS 0.6978 0.6698 0.6658 0.6496 0.6466 0.6297 0.6168 8.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.34 2.06 1.87 2.27 2.08 1.83 1.69 -
P/RPS 0.76 0.96 0.94 1.16 0.00 0.00 0.90 -10.61%
P/EPS 9.32 12.08 11.33 14.68 0.00 0.00 12.34 -16.99%
EY 10.73 8.28 8.82 6.81 0.00 0.00 8.11 20.41%
DY 4.27 4.16 3.48 3.82 0.00 0.00 4.44 -2.55%
P/NAPS 1.40 1.29 1.18 1.46 2.08 1.83 1.15 13.94%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 19/11/04 27/08/04 27/05/04 26/02/04 19/11/03 28/08/03 -
Price 2.24 2.24 1.88 1.92 2.73 1.89 1.89 -
P/RPS 0.73 1.05 0.95 0.98 0.00 0.00 1.01 -19.38%
P/EPS 8.92 13.13 11.39 12.41 0.00 0.00 13.80 -25.14%
EY 11.21 7.61 8.78 8.06 0.00 0.00 7.25 33.53%
DY 4.46 3.83 3.46 4.51 0.00 0.00 3.97 8.02%
P/NAPS 1.34 1.40 1.18 1.24 2.73 1.89 1.29 2.55%

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