[RHBBANK] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -7.1%
YoY- 15.07%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 883,713 967,352 881,506 790,588 796,395 797,710 780,551 8.61%
PBT 120,269 118,323 96,102 110,881 107,826 75,937 75,070 36.87%
Tax -51,184 -21,538 -55,971 -56,131 -48,892 -42,819 -41,340 15.28%
NP 69,085 96,785 40,131 54,750 58,934 33,118 33,730 61.20%
-
NP to SH 69,085 96,785 40,131 54,750 58,934 33,118 33,730 61.20%
-
Tax Rate 42.56% 18.20% 58.24% 50.62% 45.34% 56.39% 55.07% -
Total Cost 814,628 870,567 841,375 735,838 737,461 764,592 746,821 5.95%
-
Net Worth 2,745,219 2,698,725 2,600,308 2,477,645 3,381,828 5,050,494 4,696,253 -30.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 137,690 - - - 55,196 - -
Div Payout % - 142.26% - - - 166.67% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,745,219 2,698,725 2,600,308 2,477,645 3,381,828 5,050,494 4,696,253 -30.06%
NOSH 1,818,026 1,835,867 1,857,363 1,808,500 1,818,187 2,759,833 2,594,615 -21.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.82% 10.01% 4.55% 6.93% 7.40% 4.15% 4.32% -
ROE 2.52% 3.59% 1.54% 2.21% 1.74% 0.66% 0.72% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.61 52.69 47.46 43.72 43.80 28.90 30.08 37.66%
EPS 3.80 5.30 2.20 3.00 3.20 1.20 1.30 104.30%
DPS 0.00 7.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.51 1.47 1.40 1.37 1.86 1.83 1.81 -11.37%
Adjusted Per Share Value based on latest NOSH - 1,808,500
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.27 22.19 20.22 18.13 18.27 18.30 17.90 8.63%
EPS 1.58 2.22 0.92 1.26 1.35 0.76 0.77 61.40%
DPS 0.00 3.16 0.00 0.00 0.00 1.27 0.00 -
NAPS 0.6297 0.619 0.5965 0.5683 0.7757 1.1585 1.0772 -30.06%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.83 1.69 1.36 1.44 1.78 2.35 2.40 -
P/RPS 0.00 3.21 2.87 3.29 4.06 8.13 7.98 -
P/EPS 0.00 32.06 62.94 47.57 54.92 195.83 184.62 -
EY 0.00 3.12 1.59 2.10 1.82 0.51 0.54 -
DY 0.00 4.44 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 1.83 1.15 0.97 1.05 0.96 1.28 1.33 23.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 30/05/03 20/02/03 18/11/02 30/08/02 16/05/02 -
Price 1.89 1.89 1.69 1.68 1.71 2.22 2.49 -
P/RPS 0.00 3.59 3.56 3.84 3.90 7.68 8.28 -
P/EPS 0.00 35.85 78.22 55.49 52.76 185.00 191.54 -
EY 0.00 2.79 1.28 1.80 1.90 0.54 0.52 -
DY 0.00 3.97 0.00 0.00 0.00 0.90 0.00 -
P/NAPS 1.89 1.29 1.21 1.23 0.92 1.21 1.38 23.30%

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