[RHBBANK] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.92%
YoY- -32.74%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,515,252 1,200,630 4,440,789 3,265,804 2,067,033 969,451 5,597,444 -41.41%
PBT 405,574 203,290 578,649 428,018 300,575 140,237 750,561 -33.73%
Tax -116,730 -63,896 -262,871 -183,763 -135,451 -70,532 -293,354 -45.99%
NP 288,844 139,394 315,778 244,255 165,124 69,705 457,207 -26.43%
-
NP to SH 212,232 101,141 315,778 244,255 165,124 69,705 457,207 -40.13%
-
Tax Rate 28.78% 31.43% 45.43% 42.93% 45.06% 50.29% 39.08% -
Total Cost 2,226,408 1,061,236 4,125,011 3,021,549 1,901,909 899,746 5,140,237 -42.84%
-
Net Worth 4,702,036 4,634,096 5,512,425 3,226,353 3,139,170 3,136,725 3,041,974 33.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 36,591 - 63,885 63,797 63,509 - 182,154 -65.80%
Div Payout % 17.24% - 20.23% 26.12% 38.46% - 39.84% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 4,702,036 4,634,096 5,512,425 3,226,353 3,139,170 3,136,725 3,041,974 33.79%
NOSH 1,829,586 1,838,927 1,825,306 1,822,798 1,814,549 1,834,342 1,821,541 0.29%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.48% 11.61% 7.11% 7.48% 7.99% 7.19% 8.17% -
ROE 4.51% 2.18% 5.73% 7.57% 5.26% 2.22% 15.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 137.48 65.29 243.29 179.16 113.91 52.85 307.29 -41.58%
EPS 11.60 5.50 17.30 13.40 9.10 3.80 25.10 -40.30%
DPS 2.00 0.00 3.50 3.50 3.50 0.00 10.00 -65.90%
NAPS 2.57 2.52 3.02 1.77 1.73 1.71 1.67 33.39%
Adjusted Per Share Value based on latest NOSH - 1,840,255
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 57.69 27.54 101.85 74.90 47.41 22.24 128.38 -41.41%
EPS 4.87 2.32 7.24 5.60 3.79 1.60 10.49 -40.12%
DPS 0.84 0.00 1.47 1.46 1.46 0.00 4.18 -65.79%
NAPS 1.0785 1.0629 1.2643 0.74 0.72 0.7194 0.6977 33.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.75 2.43 2.21 2.47 2.10 2.30 2.34 -
P/RPS 2.00 3.72 0.91 1.38 1.84 4.35 0.76 90.94%
P/EPS 23.71 44.18 12.77 18.43 23.08 60.53 9.32 86.67%
EY 4.22 2.26 7.83 5.43 4.33 1.65 10.73 -46.41%
DY 0.73 0.00 1.58 1.42 1.67 0.00 4.27 -69.29%
P/NAPS 1.07 0.96 0.73 1.40 1.21 1.35 1.40 -16.44%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/05/06 28/02/06 21/11/05 30/08/05 25/05/05 28/02/05 -
Price 2.70 2.50 2.46 2.39 2.32 2.15 2.24 -
P/RPS 1.96 3.83 1.01 1.33 2.04 4.07 0.73 93.52%
P/EPS 23.28 45.45 14.22 17.84 25.49 56.58 8.92 89.89%
EY 4.30 2.20 7.03 5.61 3.92 1.77 11.21 -47.29%
DY 0.74 0.00 1.42 1.46 1.51 0.00 4.46 -69.90%
P/NAPS 1.05 0.99 0.81 1.35 1.34 1.26 1.34 -15.04%

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