[RHBBANK] QoQ Cumulative Quarter Result on 30-Sep-2003

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003
Profit Trend
QoQ- -72.43%
YoY- 17.22%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,615,658 2,674,456 1,793,578 883,713 3,435,841 2,468,489 1,586,983 73.23%
PBT 529,498 389,592 264,502 120,269 433,132 314,809 218,707 80.39%
Tax -228,280 -177,646 -118,076 -51,184 -182,532 -160,994 -105,023 67.87%
NP 301,218 211,946 146,426 69,085 250,600 153,815 113,684 91.59%
-
NP to SH 301,218 211,946 146,426 69,085 250,600 153,815 113,684 91.59%
-
Tax Rate 43.11% 45.60% 44.64% 42.56% 42.14% 51.14% 48.02% -
Total Cost 3,314,440 2,462,510 1,647,152 814,628 3,185,241 2,314,674 1,473,299 71.77%
-
Net Worth 2,902,646 2,832,036 2,818,700 2,745,219 2,688,919 2,554,983 2,484,495 10.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 118,661 118,762 54,909 - 137,189 - - -
Div Payout % 39.39% 56.03% 37.50% - 54.74% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,902,646 2,832,036 2,818,700 2,745,219 2,688,919 2,554,983 2,484,495 10.93%
NOSH 1,825,563 1,827,120 1,830,325 1,818,026 1,829,197 1,824,988 1,813,500 0.44%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.33% 7.92% 8.16% 7.82% 7.29% 6.23% 7.16% -
ROE 10.38% 7.48% 5.19% 2.52% 9.32% 6.02% 4.58% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 198.06 146.38 97.99 48.61 187.83 135.26 87.51 72.46%
EPS 16.50 11.60 8.00 3.80 13.70 8.40 6.20 92.15%
DPS 6.50 6.50 3.00 0.00 7.50 0.00 0.00 -
NAPS 1.59 1.55 1.54 1.51 1.47 1.40 1.37 10.44%
Adjusted Per Share Value based on latest NOSH - 1,818,026
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 82.94 61.35 41.14 20.27 78.81 56.62 36.40 73.24%
EPS 6.91 4.86 3.36 1.58 5.75 3.53 2.61 91.49%
DPS 2.72 2.72 1.26 0.00 3.15 0.00 0.00 -
NAPS 0.6658 0.6496 0.6466 0.6297 0.6168 0.5861 0.5699 10.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.87 2.27 2.08 1.83 1.69 1.36 1.44 -
P/RPS 0.94 1.55 0.00 0.00 0.90 1.01 1.65 -31.30%
P/EPS 11.33 19.57 0.00 0.00 12.34 16.14 22.97 -37.59%
EY 8.82 5.11 0.00 0.00 8.11 6.20 4.35 60.26%
DY 3.48 2.86 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 1.18 1.46 2.08 1.83 1.15 0.97 1.05 8.10%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 26/02/04 19/11/03 28/08/03 30/05/03 20/02/03 -
Price 1.88 1.92 2.73 1.89 1.89 1.69 1.68 -
P/RPS 0.95 1.31 0.00 0.00 1.01 1.25 1.92 -37.46%
P/EPS 11.39 16.55 0.00 0.00 13.80 20.05 26.80 -43.50%
EY 8.78 6.04 0.00 0.00 7.25 4.99 3.73 77.04%
DY 3.46 3.39 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 1.18 1.24 2.73 1.89 1.29 1.21 1.23 -2.73%

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