[RHBBANK] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -39.02%
YoY- -1.34%
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 4,440,789 4,354,405 4,134,066 3,877,804 5,597,444 3,905,118 3,615,658 14.64%
PBT 578,649 570,690 601,150 560,948 750,561 557,371 529,498 6.07%
Tax -262,871 -245,017 -270,902 -282,128 -293,354 -246,088 -228,280 9.83%
NP 315,778 325,673 330,248 278,820 457,207 311,283 301,218 3.18%
-
NP to SH 315,778 325,673 330,248 278,820 457,207 311,283 301,218 3.18%
-
Tax Rate 45.43% 42.93% 45.06% 50.29% 39.08% 44.15% 43.11% -
Total Cost 4,125,011 4,028,732 3,803,818 3,598,984 5,140,237 3,593,835 3,314,440 15.65%
-
Net Worth 5,512,425 3,226,353 3,139,170 3,136,725 3,041,974 2,919,911 2,902,646 53.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 63,885 85,063 127,018 - 182,154 156,423 118,661 -33.74%
Div Payout % 20.23% 26.12% 38.46% - 39.84% 50.25% 39.39% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 5,512,425 3,226,353 3,139,170 3,136,725 3,041,974 2,919,911 2,902,646 53.17%
NOSH 1,825,306 1,822,798 1,814,549 1,834,342 1,821,541 1,824,944 1,825,563 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.11% 7.48% 7.99% 7.19% 8.17% 7.97% 8.33% -
ROE 5.73% 10.09% 10.52% 8.89% 15.03% 10.66% 10.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 243.29 238.89 227.83 211.40 307.29 213.99 198.06 14.65%
EPS 17.30 17.87 18.20 15.20 25.10 17.06 16.50 3.19%
DPS 3.50 4.67 7.00 0.00 10.00 8.57 6.50 -33.73%
NAPS 3.02 1.77 1.73 1.71 1.67 1.60 1.59 53.19%
Adjusted Per Share Value based on latest NOSH - 1,834,342
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 101.86 99.88 94.83 88.95 128.40 89.58 82.94 14.63%
EPS 7.24 7.47 7.58 6.40 10.49 7.14 6.91 3.15%
DPS 1.47 1.95 2.91 0.00 4.18 3.59 2.72 -33.57%
NAPS 1.2645 0.7401 0.7201 0.7195 0.6978 0.6698 0.6658 53.18%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.21 2.47 2.10 2.30 2.34 2.06 1.87 -
P/RPS 0.91 1.03 0.92 1.09 0.76 0.96 0.94 -2.13%
P/EPS 12.77 13.82 11.54 15.13 9.32 12.08 11.33 8.27%
EY 7.83 7.23 8.67 6.61 10.73 8.28 8.82 -7.61%
DY 1.58 1.89 3.33 0.00 4.27 4.16 3.48 -40.84%
P/NAPS 0.73 1.40 1.21 1.35 1.40 1.29 1.18 -27.33%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 21/11/05 30/08/05 25/05/05 28/02/05 19/11/04 27/08/04 -
Price 2.46 2.39 2.32 2.15 2.24 2.24 1.88 -
P/RPS 1.01 1.00 1.02 1.02 0.73 1.05 0.95 4.15%
P/EPS 14.22 13.38 12.75 14.14 8.92 13.13 11.39 15.89%
EY 7.03 7.48 7.84 7.07 11.21 7.61 8.78 -13.73%
DY 1.42 1.95 3.02 0.00 4.46 3.83 3.46 -44.68%
P/NAPS 0.81 1.35 1.34 1.26 1.34 1.40 1.18 -22.13%

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