[RHBBANK] QoQ TTM Result on 31-Dec-2000 [#2]

Stock

[RHBBANK] RHB BANK BERHAD

Announcement Date

14-Feb-2001

Admission Sponsor

Sponsor

Financial Year

30-Jun-2001

Quarter

31-Dec-2000 [#2]

Profit Trend

QoQ- 2.13%

YoY- 199.4%

Quarter Report

RHBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
TTM Result
Revenue	3,426,916	3,437,374	3,416,798	3,459,899	3,521,596	3,685,510	3,704,349	-5.05%
YoY %	-0.30%	0.60%	-1.25%	-1.75%	-4.45%	-0.51%	-	-
Horiz. %	92.51%	92.79%	92.24%	93.40%	95.07%	99.49%	100.00%	-
PBT	556,018	621,527	729,945	811,278	794,886	791,107	655,355	-10.37%
YoY %	-10.54%	-14.85%	-10.03%	2.06%	0.48%	20.71%	-	-
Horiz. %	84.84%	94.84%	111.38%	123.79%	121.29%	120.71%	100.00%	-
Tax	-346,166	-358,616	-407,966	-414,800	-406,689	-397,392	-348,249	-0.39%
YoY %	3.47%	12.10%	1.65%	-1.99%	-2.34%	-14.11%	-	-
Horiz. %	99.40%	102.98%	117.15%	119.11%	116.78%	114.11%	100.00%	-
NP	209,852	262,911	321,979	396,478	388,197	393,715	307,106	-22.40%
YoY %	-20.18%	-18.35%	-18.79%	2.13%	-1.40%	28.20%	-	-
Horiz. %	68.33%	85.61%	104.84%	129.10%	126.40%	128.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	209,852	262,911	321,979	396,478	388,197	393,715	276,564	-16.79%
YoY %	-20.18%	-18.35%	-18.79%	2.13%	-1.40%	42.36%	-	-
Horiz. %	75.88%	95.06%	116.42%	143.36%	140.36%	142.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	62.26%	57.70%	55.89%	51.13%	51.16%	50.23%	53.14%	-
YoY %	7.90%	3.24%	9.31%	-0.06%	1.85%	-5.48%	-	-
Horiz. %	117.16%	108.58%	105.18%	96.22%	96.27%	94.52%	100.00%	-
Total Cost	3,217,064	3,174,463	3,094,819	3,063,421	3,133,399	3,291,795	3,397,243	-3.56%
YoY %	1.34%	2.57%	1.02%	-2.23%	-4.81%	-3.10%	-	-
Horiz. %	94.70%	93.44%	91.10%	90.17%	92.23%	96.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,085,618	5,416,396	4,079,144	3,613,343	3,711,868	3,320,954	3,518,709	10.46%
YoY %	-24.57%	32.78%	12.89%	-2.65%	11.77%	-5.62%	-	-
Horiz. %	116.11%	153.93%	115.93%	102.69%	105.49%	94.38%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Dividend
Div	133,336	133,336	192,485	192,485	192,498	192,498	75,482	46.07%
YoY %	0.00%	-30.73%	0.00%	-0.01%	0.00%	155.03%	-	-
Horiz. %	176.65%	176.65%	255.01%	255.01%	255.03%	255.03%	100.00%	-
Div Payout %	63.54%	50.72%	59.78%	48.55%	49.59%	48.89%	27.29%	-
YoY %	25.28%	-15.16%	23.13%	-2.10%	1.43%	79.15%	-	-
Horiz. %	232.83%	185.86%	219.05%	177.90%	181.71%	179.15%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Equity
Net Worth	4,085,618	5,416,396	4,079,144	3,613,343	3,711,868	3,320,954	3,518,709	10.46%
YoY %	-24.57%	32.78%	12.89%	-2.65%	11.77%	-5.62%	-	-
Horiz. %	116.11%	153.93%	115.93%	102.69%	105.49%	94.38%	100.00%	-
NOSH	2,295,291	3,060,111	2,317,695	2,076,634	2,062,149	1,886,906	2,022,246	8.80%
YoY %	-24.99%	32.03%	11.61%	0.70%	9.29%	-6.69%	-	-
Horiz. %	113.50%	151.32%	114.61%	102.69%	101.97%	93.31%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Ratio Analysis
NP Margin	6.12%	7.65%	9.42%	11.46%	11.02%	10.68%	8.29%	-
YoY %	-20.00%	-18.79%	-17.80%	3.99%	3.18%	28.83%	-	-
Horiz. %	73.82%	92.28%	113.63%	138.24%	132.93%	128.83%	100.00%	-
ROE	5.14%	4.85%	7.89%	10.97%	10.46%	11.86%	7.86%	-
YoY %	5.98%	-38.53%	-28.08%	4.88%	-11.80%	50.89%	-	-
Horiz. %	65.39%	61.70%	100.38%	139.57%	133.08%	150.89%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Per Share
RPS	149.30	112.33	147.42	166.61	170.77	195.32	183.18	-12.73%
YoY %	32.91%	-23.80%	-11.52%	-2.44%	-12.57%	6.63%	-	-
Horiz. %	81.50%	61.32%	80.48%	90.95%	93.23%	106.63%	100.00%	-
EPS	9.14	8.59	13.89	19.09	18.82	20.87	13.68	-23.55%
YoY %	6.40%	-38.16%	-27.24%	1.43%	-9.82%	52.56%	-	-
Horiz. %	66.81%	62.79%	101.54%	139.55%	137.57%	152.56%	100.00%	-
DPS	5.81	4.36	8.31	9.27	9.33	10.20	3.73	34.33%
YoY %	33.26%	-47.53%	-10.36%	-0.64%	-8.53%	173.46%	-	-
Horiz. %	155.76%	116.89%	222.79%	248.53%	250.13%	273.46%	100.00%	-
NAPS	1.78	1.77	1.76	1.74	1.80	1.76	1.74	1.52%
YoY %	0.56%	0.57%	1.15%	-3.33%	2.27%	1.15%	-	-
Horiz. %	102.30%	101.72%	101.15%	100.00%	103.45%	101.15%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 2,076,634
RPS	78.61	78.85	78.38	79.36	80.78	84.54	84.97	-5.04%
YoY %	-0.30%	0.60%	-1.23%	-1.76%	-4.45%	-0.51%	-	-
Horiz. %	92.52%	92.80%	92.24%	93.40%	95.07%	99.49%	100.00%	-
EPS	4.81	6.03	7.39	9.09	8.90	9.03	6.34	-16.80%
YoY %	-20.23%	-18.40%	-18.70%	2.13%	-1.44%	42.43%	-	-
Horiz. %	75.87%	95.11%	116.56%	143.38%	140.38%	142.43%	100.00%	-
DPS	3.06	3.06	4.42	4.42	4.42	4.42	1.73	46.20%
YoY %	0.00%	-30.77%	0.00%	0.00%	0.00%	155.49%	-	-
Horiz. %	176.88%	176.88%	255.49%	255.49%	255.49%	255.49%	100.00%	-
NAPS	0.9372	1.2424	0.9357	0.8288	0.8514	0.7618	0.8071	10.46%
YoY %	-24.57%	32.78%	12.90%	-2.65%	11.76%	-5.61%	-	-
Horiz. %	116.12%	153.93%	115.93%	102.69%	105.49%	94.39%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	31/03/00	-
Price	1.96	2.00	1.98	2.43	2.51	4.12	6.10	-
P/RPS	1.31	1.78	1.34	1.46	1.47	2.11	3.33	-46.28%
YoY %	-26.40%	32.84%	-8.22%	-0.68%	-30.33%	-36.64%	-	-
Horiz. %	39.34%	53.45%	40.24%	43.84%	44.14%	63.36%	100.00%	-
P/EPS	21.44	23.28	14.25	12.73	13.33	19.75	44.60	-38.60%
YoY %	-7.90%	63.37%	11.94%	-4.50%	-32.51%	-55.72%	-	-
Horiz. %	48.07%	52.20%	31.95%	28.54%	29.89%	44.28%	100.00%	-
EY	4.66	4.30	7.02	7.86	7.50	5.06	2.24	62.89%
YoY %	8.37%	-38.75%	-10.69%	4.80%	48.22%	125.89%	-	-
Horiz. %	208.04%	191.96%	313.39%	350.89%	334.82%	225.89%	100.00%	-
DY	2.96	2.18	4.19	3.81	3.72	2.48	0.61	186.34%
YoY %	35.78%	-47.97%	9.97%	2.42%	50.00%	306.56%	-	-
Horiz. %	485.25%	357.38%	686.89%	624.59%	609.84%	406.56%	100.00%	-
P/NAPS	1.10	1.13	1.13	1.40	1.39	2.34	3.51	-53.82%
YoY %	-2.65%	0.00%	-19.29%	0.72%	-40.60%	-33.33%	-	-
Horiz. %	31.34%	32.19%	32.19%	39.89%	39.60%	66.67%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	08/11/01	29/08/01	16/05/01	14/02/01	14/02/01	30/08/00	-	-
Price	1.95	2.56	1.83	2.65	2.65	4.12	0.00	-
P/RPS	1.31	2.28	1.24	1.59	1.55	2.11	0.00	-
YoY %	-42.54%	83.87%	-22.01%	2.58%	-26.54%	0.00%	-	-
Horiz. %	62.09%	108.06%	58.77%	75.36%	73.46%	100.00%	-	-
P/EPS	21.33	29.80	13.17	13.88	14.08	19.75	0.00	-
YoY %	-28.42%	126.27%	-5.12%	-1.42%	-28.71%	0.00%	-	-
Horiz. %	108.00%	150.89%	66.68%	70.28%	71.29%	100.00%	-	-
EY	4.69	3.36	7.59	7.20	7.10	5.06	0.00	-
YoY %	39.58%	-55.73%	5.42%	1.41%	40.32%	0.00%	-	-
Horiz. %	92.69%	66.40%	150.00%	142.29%	140.32%	100.00%	-	-
DY	2.98	1.70	4.54	3.50	3.52	2.48	0.00	-
YoY %	75.29%	-62.56%	29.71%	-0.57%	41.94%	0.00%	-	-
Horiz. %	120.16%	68.55%	183.06%	141.13%	141.94%	100.00%	-	-
P/NAPS	1.10	1.45	1.04	1.52	1.47	2.34	0.00	-
YoY %	-24.14%	39.42%	-31.58%	3.40%	-37.18%	0.00%	-	-
Horiz. %	47.01%	61.97%	44.44%	64.96%	62.82%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos