[RHBBANK] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 42.12%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 969,451 5,597,444 4,555,972 3,615,658 2,674,456 1,793,578 883,713 6.36%
PBT 140,237 750,561 650,267 529,498 389,592 264,502 120,269 10.77%
Tax -70,532 -293,354 -287,103 -228,280 -177,646 -118,076 -51,184 23.80%
NP 69,705 457,207 363,164 301,218 211,946 146,426 69,085 0.59%
-
NP to SH 69,705 457,207 363,164 301,218 211,946 146,426 69,085 0.59%
-
Tax Rate 50.29% 39.08% 44.15% 43.11% 45.60% 44.64% 42.56% -
Total Cost 899,746 5,140,237 4,192,808 3,314,440 2,462,510 1,647,152 814,628 6.84%
-
Net Worth 3,136,725 3,041,974 2,919,911 2,902,646 2,832,036 2,818,700 2,745,219 9.28%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 182,154 182,494 118,661 118,762 54,909 - -
Div Payout % - 39.84% 50.25% 39.39% 56.03% 37.50% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 3,136,725 3,041,974 2,919,911 2,902,646 2,832,036 2,818,700 2,745,219 9.28%
NOSH 1,834,342 1,821,541 1,824,944 1,825,563 1,827,120 1,830,325 1,818,026 0.59%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.19% 8.17% 7.97% 8.33% 7.92% 8.16% 7.82% -
ROE 2.22% 15.03% 12.44% 10.38% 7.48% 5.19% 2.52% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 52.85 307.29 249.65 198.06 146.38 97.99 48.61 5.72%
EPS 3.80 25.10 19.90 16.50 11.60 8.00 3.80 0.00%
DPS 0.00 10.00 10.00 6.50 6.50 3.00 0.00 -
NAPS 1.71 1.67 1.60 1.59 1.55 1.54 1.51 8.63%
Adjusted Per Share Value based on latest NOSH - 1,821,877
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.24 128.40 104.51 82.94 61.35 41.14 20.27 6.37%
EPS 1.60 10.49 8.33 6.91 4.86 3.36 1.58 0.84%
DPS 0.00 4.18 4.19 2.72 2.72 1.26 0.00 -
NAPS 0.7195 0.6978 0.6698 0.6658 0.6496 0.6466 0.6297 9.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.30 2.34 2.06 1.87 2.27 2.08 1.83 -
P/RPS 4.35 0.76 0.83 0.94 1.55 0.00 0.00 -
P/EPS 60.53 9.32 10.35 11.33 19.57 0.00 0.00 -
EY 1.65 10.73 9.66 8.82 5.11 0.00 0.00 -
DY 0.00 4.27 4.85 3.48 2.86 0.00 0.00 -
P/NAPS 1.35 1.40 1.29 1.18 1.46 2.08 1.83 -18.34%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 19/11/04 27/08/04 27/05/04 26/02/04 19/11/03 -
Price 2.15 2.24 2.24 1.88 1.92 2.73 1.89 -
P/RPS 4.07 0.73 0.90 0.95 1.31 0.00 0.00 -
P/EPS 56.58 8.92 11.26 11.39 16.55 0.00 0.00 -
EY 1.77 11.21 8.88 8.78 6.04 0.00 0.00 -
DY 0.00 4.46 4.46 3.46 3.39 0.00 0.00 -
P/NAPS 1.26 1.34 1.40 1.18 1.24 2.73 1.89 -23.66%

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