[RHBBANK] QoQ Quarter Result on 31-Dec-2003

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003
Profit Trend
QoQ- 11.95%
YoY- 41.26%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 940,314 941,202 880,878 909,865 883,713 967,352 881,506 4.38%
PBT 120,769 139,906 125,090 144,233 120,269 118,323 96,102 16.40%
Tax -58,823 -50,634 -59,570 -66,892 -51,184 -21,538 -55,971 3.35%
NP 61,946 89,272 65,520 77,341 69,085 96,785 40,131 33.45%
-
NP to SH 61,946 89,272 65,520 77,341 69,085 96,785 40,131 33.45%
-
Tax Rate 48.71% 36.19% 47.62% 46.38% 42.56% 18.20% 58.24% -
Total Cost 878,368 851,930 815,358 832,524 814,628 870,567 841,375 2.90%
-
Net Worth 2,915,105 2,896,785 2,820,999 2,835,836 2,745,219 2,698,725 2,600,308 7.89%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 63,767 - 63,700 55,243 - 137,690 - -
Div Payout % 102.94% - 97.22% 71.43% - 142.26% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,915,105 2,896,785 2,820,999 2,835,836 2,745,219 2,698,725 2,600,308 7.89%
NOSH 1,821,941 1,821,877 1,820,000 1,841,452 1,818,026 1,835,867 1,857,363 -1.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.59% 9.48% 7.44% 8.50% 7.82% 10.01% 4.55% -
ROE 2.13% 3.08% 2.32% 2.73% 2.52% 3.59% 1.54% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 51.61 51.66 48.40 49.41 48.61 52.69 47.46 5.73%
EPS 3.40 4.90 3.60 4.20 3.80 5.30 2.20 33.56%
DPS 3.50 0.00 3.50 3.00 0.00 7.50 0.00 -
NAPS 1.60 1.59 1.55 1.54 1.51 1.47 1.40 9.28%
Adjusted Per Share Value based on latest NOSH - 1,841,452
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.57 21.59 20.20 20.87 20.27 22.19 20.22 4.39%
EPS 1.42 2.05 1.50 1.77 1.58 2.22 0.92 33.45%
DPS 1.46 0.00 1.46 1.27 0.00 3.16 0.00 -
NAPS 0.6686 0.6644 0.647 0.6504 0.6296 0.619 0.5964 7.89%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.06 1.87 2.27 2.08 1.83 1.69 1.36 -
P/RPS 3.99 3.62 4.69 0.00 0.00 3.21 2.87 24.48%
P/EPS 60.59 38.16 63.06 0.00 0.00 32.06 62.94 -2.49%
EY 1.65 2.62 1.59 0.00 0.00 3.12 1.59 2.49%
DY 1.70 0.00 1.54 0.00 0.00 4.44 0.00 -
P/NAPS 1.29 1.18 1.46 2.08 1.83 1.15 0.97 20.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 27/08/04 27/05/04 26/02/04 19/11/03 28/08/03 30/05/03 -
Price 2.24 1.88 1.92 2.73 1.89 1.89 1.69 -
P/RPS 4.34 3.64 3.97 0.00 0.00 3.59 3.56 14.07%
P/EPS 65.88 38.37 53.33 0.00 0.00 35.85 78.22 -10.78%
EY 1.52 2.61 1.88 0.00 0.00 2.79 1.28 12.10%
DY 1.56 0.00 1.82 0.00 0.00 3.97 0.00 -
P/NAPS 1.40 1.18 1.24 2.73 1.89 1.29 1.21 10.18%

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