[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 25.9%
YoY- 212.24%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,265,804 2,067,033 969,451 5,597,444 4,555,972 3,615,658 2,674,456 14.23%
PBT 428,018 300,575 140,237 750,561 650,267 529,498 389,592 6.46%
Tax -183,763 -135,451 -70,532 -293,354 -287,103 -228,280 -177,646 2.28%
NP 244,255 165,124 69,705 457,207 363,164 301,218 211,946 9.91%
-
NP to SH 244,255 165,124 69,705 457,207 363,164 301,218 211,946 9.91%
-
Tax Rate 42.93% 45.06% 50.29% 39.08% 44.15% 43.11% 45.60% -
Total Cost 3,021,549 1,901,909 899,746 5,140,237 4,192,808 3,314,440 2,462,510 14.59%
-
Net Worth 3,226,353 3,139,170 3,136,725 3,041,974 2,919,911 2,902,646 2,832,036 9.07%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 63,797 63,509 - 182,154 182,494 118,661 118,762 -33.89%
Div Payout % 26.12% 38.46% - 39.84% 50.25% 39.39% 56.03% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 3,226,353 3,139,170 3,136,725 3,041,974 2,919,911 2,902,646 2,832,036 9.07%
NOSH 1,822,798 1,814,549 1,834,342 1,821,541 1,824,944 1,825,563 1,827,120 -0.15%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.48% 7.99% 7.19% 8.17% 7.97% 8.33% 7.92% -
ROE 7.57% 5.26% 2.22% 15.03% 12.44% 10.38% 7.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 179.16 113.91 52.85 307.29 249.65 198.06 146.38 14.40%
EPS 13.40 9.10 3.80 25.10 19.90 16.50 11.60 10.08%
DPS 3.50 3.50 0.00 10.00 10.00 6.50 6.50 -33.78%
NAPS 1.77 1.73 1.71 1.67 1.60 1.59 1.55 9.24%
Adjusted Per Share Value based on latest NOSH - 1,808,519
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 74.91 47.41 22.24 128.40 104.51 82.94 61.35 14.22%
EPS 5.60 3.79 1.60 10.49 8.33 6.91 4.86 9.89%
DPS 1.46 1.46 0.00 4.18 4.19 2.72 2.72 -33.92%
NAPS 0.7401 0.7201 0.7195 0.6978 0.6698 0.6658 0.6496 9.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.47 2.10 2.30 2.34 2.06 1.87 2.27 -
P/RPS 1.38 1.84 4.35 0.76 0.83 0.94 1.55 -7.44%
P/EPS 18.43 23.08 60.53 9.32 10.35 11.33 19.57 -3.91%
EY 5.43 4.33 1.65 10.73 9.66 8.82 5.11 4.12%
DY 1.42 1.67 0.00 4.27 4.85 3.48 2.86 -37.27%
P/NAPS 1.40 1.21 1.35 1.40 1.29 1.18 1.46 -2.75%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 30/08/05 25/05/05 28/02/05 19/11/04 27/08/04 27/05/04 -
Price 2.39 2.32 2.15 2.24 2.24 1.88 1.92 -
P/RPS 1.33 2.04 4.07 0.73 0.90 0.95 1.31 1.01%
P/EPS 17.84 25.49 56.58 8.92 11.26 11.39 16.55 5.12%
EY 5.61 3.92 1.77 11.21 8.88 8.78 6.04 -4.80%
DY 1.46 1.51 0.00 4.46 4.46 3.46 3.39 -42.94%
P/NAPS 1.35 1.34 1.26 1.34 1.40 1.18 1.24 5.82%

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