[RHBBANK] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 11.86%
YoY- -32.27%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 3,435,841 3,266,199 3,165,244 3,185,805 3,238,187 3,276,499 3,373,012 1.24%
PBT 433,132 368,475 347,443 345,268 379,132 407,355 478,858 -6.48%
Tax -182,532 -190,680 -187,030 -203,126 -252,062 -276,724 -317,669 -30.95%
NP 250,600 177,795 160,413 142,142 127,070 130,631 161,189 34.31%
-
NP to SH 250,600 177,795 160,413 142,142 127,070 130,631 161,189 34.31%
-
Tax Rate 42.14% 51.75% 53.83% 58.83% 66.48% 67.93% 66.34% -
Total Cost 3,185,241 3,088,404 3,004,831 3,043,663 3,111,117 3,145,868 3,211,823 -0.55%
-
Net Worth 2,698,725 2,600,308 2,477,645 3,381,828 2,759,833 4,696,253 4,258,499 -26.28%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 137,690 55,196 55,196 55,196 55,196 91,803 91,803 31.12%
Div Payout % 54.94% 31.05% 34.41% 38.83% 43.44% 70.28% 56.95% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,698,725 2,600,308 2,477,645 3,381,828 2,759,833 4,696,253 4,258,499 -26.28%
NOSH 1,835,867 1,857,363 1,808,500 1,818,187 2,759,833 2,594,615 2,379,050 -15.90%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.29% 5.44% 5.07% 4.46% 3.92% 3.99% 4.78% -
ROE 9.29% 6.84% 6.47% 4.20% 4.60% 2.78% 3.79% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 187.15 175.85 175.02 175.22 117.33 126.28 141.78 20.39%
EPS 13.65 9.57 8.87 7.82 4.60 5.03 6.78 59.64%
DPS 7.50 2.97 3.05 3.04 2.00 3.54 3.86 55.89%
NAPS 1.47 1.40 1.37 1.86 1.00 1.81 1.79 -12.33%
Adjusted Per Share Value based on latest NOSH - 1,818,187
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 78.80 74.91 72.60 73.07 74.27 75.15 77.36 1.24%
EPS 5.75 4.08 3.68 3.26 2.91 3.00 3.70 34.27%
DPS 3.16 1.27 1.27 1.27 1.27 2.11 2.11 30.99%
NAPS 0.619 0.5964 0.5683 0.7757 0.633 1.0771 0.9767 -26.27%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.69 1.36 1.44 1.78 2.35 2.40 2.31 -
P/RPS 0.90 0.77 0.82 1.02 2.00 1.90 1.63 -32.76%
P/EPS 12.38 14.21 16.23 22.77 51.04 47.67 34.09 -49.19%
EY 8.08 7.04 6.16 4.39 1.96 2.10 2.93 97.01%
DY 4.44 2.19 2.12 1.71 0.85 1.47 1.67 92.25%
P/NAPS 1.15 0.97 1.05 0.96 2.35 1.33 1.29 -7.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 20/02/03 18/11/02 30/08/02 16/05/02 14/02/02 -
Price 1.89 1.69 1.68 1.71 2.22 2.49 2.63 -
P/RPS 1.01 0.96 0.96 0.98 1.89 1.97 1.85 -33.27%
P/EPS 13.85 17.65 18.94 21.87 48.22 49.46 38.82 -49.79%
EY 7.22 5.66 5.28 4.57 2.07 2.02 2.58 98.95%
DY 3.97 1.76 1.82 1.78 0.90 1.42 1.47 94.28%
P/NAPS 1.29 1.21 1.23 0.92 2.22 1.38 1.47 -8.36%

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