[RHBBANK] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 62.92%
YoY- 47.83%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,674,456 1,793,578 883,713 3,435,841 2,468,489 1,586,983 796,395 124.08%
PBT 389,592 264,502 120,269 433,132 314,809 218,707 107,826 135.27%
Tax -177,646 -118,076 -51,184 -182,532 -160,994 -105,023 -48,892 136.15%
NP 211,946 146,426 69,085 250,600 153,815 113,684 58,934 134.54%
-
NP to SH 211,946 146,426 69,085 250,600 153,815 113,684 58,934 134.54%
-
Tax Rate 45.60% 44.64% 42.56% 42.14% 51.14% 48.02% 45.34% -
Total Cost 2,462,510 1,647,152 814,628 3,185,241 2,314,674 1,473,299 737,461 123.24%
-
Net Worth 2,832,036 2,818,700 2,745,219 2,688,919 2,554,983 2,484,495 3,381,828 -11.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 118,762 54,909 - 137,189 - - - -
Div Payout % 56.03% 37.50% - 54.74% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,832,036 2,818,700 2,745,219 2,688,919 2,554,983 2,484,495 3,381,828 -11.14%
NOSH 1,827,120 1,830,325 1,818,026 1,829,197 1,824,988 1,813,500 1,818,187 0.32%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.92% 8.16% 7.82% 7.29% 6.23% 7.16% 7.40% -
ROE 7.48% 5.19% 2.52% 9.32% 6.02% 4.58% 1.74% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 146.38 97.99 48.61 187.83 135.26 87.51 43.80 123.36%
EPS 11.60 8.00 3.80 13.70 8.40 6.20 3.20 135.79%
DPS 6.50 3.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.51 1.47 1.40 1.37 1.86 -11.43%
Adjusted Per Share Value based on latest NOSH - 1,835,867
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 61.35 41.14 20.27 78.81 56.62 36.40 18.27 124.07%
EPS 4.86 3.36 1.58 5.75 3.53 2.61 1.35 134.70%
DPS 2.72 1.26 0.00 3.15 0.00 0.00 0.00 -
NAPS 0.6496 0.6466 0.6297 0.6168 0.5861 0.5699 0.7757 -11.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.27 2.08 1.83 1.69 1.36 1.44 1.78 -
P/RPS 1.55 0.00 0.00 0.90 1.01 1.65 4.06 -47.34%
P/EPS 19.57 0.00 0.00 12.34 16.14 22.97 54.92 -49.70%
EY 5.11 0.00 0.00 8.11 6.20 4.35 1.82 98.89%
DY 2.86 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 1.46 2.08 1.83 1.15 0.97 1.05 0.96 32.21%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 19/11/03 28/08/03 30/05/03 20/02/03 18/11/02 -
Price 1.92 2.73 1.89 1.89 1.69 1.68 1.71 -
P/RPS 1.31 0.00 0.00 1.01 1.25 1.92 3.90 -51.64%
P/EPS 16.55 0.00 0.00 13.80 20.05 26.80 52.76 -53.80%
EY 6.04 0.00 0.00 7.25 4.99 3.73 1.90 116.04%
DY 3.39 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 1.24 2.73 1.89 1.29 1.21 1.23 0.92 21.99%

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