[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -67.97%
YoY- 45.1%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 5,506,790 3,963,953 2,515,252 1,200,630 4,440,789 3,265,804 2,067,033 91.83%
PBT 829,849 602,178 405,574 203,290 578,649 428,018 300,575 96.43%
Tax -233,952 -168,871 -116,730 -63,896 -262,871 -183,763 -135,451 43.81%
NP 595,897 433,307 288,844 139,394 315,778 244,255 165,124 134.72%
-
NP to SH 438,310 314,568 212,232 101,141 315,778 244,255 165,124 91.37%
-
Tax Rate 28.19% 28.04% 28.78% 31.43% 45.43% 42.93% 45.06% -
Total Cost 4,910,893 3,530,646 2,226,408 1,061,236 4,125,011 3,021,549 1,901,909 87.88%
-
Net Worth 4,930,987 4,782,161 4,702,036 4,634,096 5,512,425 3,226,353 3,139,170 35.01%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 146,103 36,366 36,591 - 63,885 63,797 63,509 74.00%
Div Payout % 33.33% 11.56% 17.24% - 20.23% 26.12% 38.46% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 4,930,987 4,782,161 4,702,036 4,634,096 5,512,425 3,226,353 3,139,170 35.01%
NOSH 1,826,291 1,818,312 1,829,586 1,838,927 1,825,306 1,822,798 1,814,549 0.42%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.82% 10.93% 11.48% 11.61% 7.11% 7.48% 7.99% -
ROE 8.89% 6.58% 4.51% 2.18% 5.73% 7.57% 5.26% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 301.53 218.00 137.48 65.29 243.29 179.16 113.91 91.01%
EPS 24.00 17.30 11.60 5.50 17.30 13.40 9.10 90.55%
DPS 8.00 2.00 2.00 0.00 3.50 3.50 3.50 73.25%
NAPS 2.70 2.63 2.57 2.52 3.02 1.77 1.73 34.43%
Adjusted Per Share Value based on latest NOSH - 1,838,927
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 126.30 90.92 57.69 27.54 101.85 74.90 47.41 91.82%
EPS 10.05 7.21 4.87 2.32 7.24 5.60 3.79 91.24%
DPS 3.35 0.83 0.84 0.00 1.47 1.46 1.46 73.70%
NAPS 1.131 1.0968 1.0785 1.0629 1.2643 0.74 0.72 35.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.42 2.84 2.75 2.43 2.21 2.47 2.10 -
P/RPS 1.13 1.30 2.00 3.72 0.91 1.38 1.84 -27.68%
P/EPS 14.25 16.42 23.71 44.18 12.77 18.43 23.08 -27.42%
EY 7.02 6.09 4.22 2.26 7.83 5.43 4.33 37.88%
DY 2.34 0.70 0.73 0.00 1.58 1.42 1.67 25.14%
P/NAPS 1.27 1.08 1.07 0.96 0.73 1.40 1.21 3.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 29/08/06 22/05/06 28/02/06 21/11/05 30/08/05 -
Price 4.38 3.34 2.70 2.50 2.46 2.39 2.32 -
P/RPS 1.45 1.53 1.96 3.83 1.01 1.33 2.04 -20.30%
P/EPS 18.25 19.31 23.28 45.45 14.22 17.84 25.49 -19.91%
EY 5.48 5.18 4.30 2.20 7.03 5.61 3.92 24.94%
DY 1.83 0.60 0.74 0.00 1.42 1.46 1.51 13.63%
P/NAPS 1.62 1.27 1.05 0.99 0.81 1.35 1.34 13.44%

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