[RHBBANK] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -15.28%
YoY- 63.27%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,041,472 940,314 941,202 880,878 909,865 883,713 967,352 5.02%
PBT 100,294 120,769 139,906 125,090 144,233 120,269 118,323 -10.39%
Tax -6,251 -58,823 -50,634 -59,570 -66,892 -51,184 -21,538 -55.99%
NP 94,043 61,946 89,272 65,520 77,341 69,085 96,785 -1.88%
-
NP to SH 94,043 61,946 89,272 65,520 77,341 69,085 96,785 -1.88%
-
Tax Rate 6.23% 48.71% 36.19% 47.62% 46.38% 42.56% 18.20% -
Total Cost 947,429 878,368 851,930 815,358 832,524 814,628 870,567 5.77%
-
Net Worth 3,020,227 2,915,105 2,896,785 2,820,999 2,835,836 2,745,219 2,698,725 7.75%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 63,298 63,767 - 63,700 55,243 - 137,690 -40.29%
Div Payout % 67.31% 102.94% - 97.22% 71.43% - 142.26% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 3,020,227 2,915,105 2,896,785 2,820,999 2,835,836 2,745,219 2,698,725 7.75%
NOSH 1,808,519 1,821,941 1,821,877 1,820,000 1,841,452 1,818,026 1,835,867 -0.99%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.03% 6.59% 9.48% 7.44% 8.50% 7.82% 10.01% -
ROE 3.11% 2.13% 3.08% 2.32% 2.73% 2.52% 3.59% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 57.59 51.61 51.66 48.40 49.41 48.61 52.69 6.07%
EPS 5.20 3.40 4.90 3.60 4.20 3.80 5.30 -1.25%
DPS 3.50 3.50 0.00 3.50 3.00 0.00 7.50 -39.69%
NAPS 1.67 1.60 1.59 1.55 1.54 1.51 1.47 8.83%
Adjusted Per Share Value based on latest NOSH - 1,820,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.89 21.57 21.59 20.20 20.87 20.27 22.19 5.02%
EPS 2.16 1.42 2.05 1.50 1.77 1.58 2.22 -1.80%
DPS 1.45 1.46 0.00 1.46 1.27 0.00 3.16 -40.36%
NAPS 0.6927 0.6686 0.6644 0.647 0.6504 0.6296 0.619 7.75%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.34 2.06 1.87 2.27 2.08 1.83 1.69 -
P/RPS 4.06 3.99 3.62 4.69 0.00 0.00 3.21 16.87%
P/EPS 45.00 60.59 38.16 63.06 0.00 0.00 32.06 25.23%
EY 2.22 1.65 2.62 1.59 0.00 0.00 3.12 -20.21%
DY 1.50 1.70 0.00 1.54 0.00 0.00 4.44 -51.33%
P/NAPS 1.40 1.29 1.18 1.46 2.08 1.83 1.15 13.94%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 19/11/04 27/08/04 27/05/04 26/02/04 19/11/03 28/08/03 -
Price 2.24 2.24 1.88 1.92 2.73 1.89 1.89 -
P/RPS 3.89 4.34 3.64 3.97 0.00 0.00 3.59 5.47%
P/EPS 43.08 65.88 38.37 53.33 0.00 0.00 35.85 12.96%
EY 2.32 1.52 2.61 1.88 0.00 0.00 2.79 -11.52%
DY 1.56 1.56 0.00 1.82 0.00 0.00 3.97 -46.19%
P/NAPS 1.34 1.40 1.18 1.24 2.73 1.89 1.29 2.55%

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