[RHBBANK] QoQ 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- -28.62%
YoY- 17.22%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 941,202 880,878 909,865 883,713 967,352 881,506 790,588 12.34%
PBT 139,906 125,090 144,233 120,269 118,323 96,102 110,881 16.78%
Tax -50,634 -59,570 -66,892 -51,184 -21,538 -55,971 -56,131 -6.64%
NP 89,272 65,520 77,341 69,085 96,785 40,131 54,750 38.57%
-
NP to SH 89,272 65,520 77,341 69,085 96,785 40,131 54,750 38.57%
-
Tax Rate 36.19% 47.62% 46.38% 42.56% 18.20% 58.24% 50.62% -
Total Cost 851,930 815,358 832,524 814,628 870,567 841,375 735,838 10.26%
-
Net Worth 2,896,785 2,820,999 2,835,836 2,745,219 2,698,725 2,600,308 2,477,645 10.99%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 63,700 55,243 - 137,690 - - -
Div Payout % - 97.22% 71.43% - 142.26% - - -
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 2,896,785 2,820,999 2,835,836 2,745,219 2,698,725 2,600,308 2,477,645 10.99%
NOSH 1,821,877 1,820,000 1,841,452 1,818,026 1,835,867 1,857,363 1,808,500 0.49%
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 9.48% 7.44% 8.50% 7.82% 10.01% 4.55% 6.93% -
ROE 3.08% 2.32% 2.73% 2.52% 3.59% 1.54% 2.21% -
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 51.66 48.40 49.41 48.61 52.69 47.46 43.72 11.77%
EPS 4.90 3.60 4.20 3.80 5.30 2.20 3.00 38.73%
DPS 0.00 3.50 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 21.59 20.20 20.87 20.27 22.19 20.22 18.13 12.36%
EPS 2.05 1.50 1.77 1.58 2.22 0.92 1.26 38.37%
DPS 0.00 1.46 1.27 0.00 3.16 0.00 0.00 -
NAPS 0.6644 0.647 0.6504 0.6296 0.619 0.5964 0.5683 10.98%
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 3.62 4.69 0.00 0.00 3.21 2.87 3.29 6.58%
P/EPS 38.16 63.06 0.00 0.00 32.06 62.94 47.57 -13.67%
EY 2.62 1.59 0.00 0.00 3.12 1.59 2.10 15.90%
DY 0.00 1.54 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 3.64 3.97 0.00 0.00 3.59 3.56 3.84 -3.50%
P/EPS 38.37 53.33 0.00 0.00 35.85 78.22 55.49 -21.82%
EY 2.61 1.88 0.00 0.00 2.79 1.28 1.80 28.13%
DY 0.00 1.82 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