[RHBBANK] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 5.68%
YoY- 9.2%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 4,263,166 4,028,118 3,892,439 3,803,866 3,672,259 3,615,658 3,641,808 11.06%
PBT 528,312 521,638 501,206 486,059 529,998 529,498 507,915 2.65%
Tax -190,014 -200,525 -186,240 -175,278 -235,919 -228,280 -198,668 -2.92%
NP 338,298 321,113 314,966 310,781 294,079 301,218 309,247 6.16%
-
NP to SH 338,298 321,113 314,966 310,781 294,079 301,218 309,247 6.16%
-
Tax Rate 35.97% 38.44% 37.16% 36.06% 44.51% 43.11% 39.11% -
Total Cost 3,924,868 3,707,005 3,577,473 3,493,085 3,378,180 3,314,440 3,332,561 11.51%
-
Net Worth 3,257,252 3,174,516 3,136,725 3,020,227 2,915,105 2,896,785 2,820,999 10.05%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 127,522 191,290 127,066 190,766 182,711 118,943 256,633 -37.23%
Div Payout % 37.70% 59.57% 40.34% 61.38% 62.13% 39.49% 82.99% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 3,257,252 3,174,516 3,136,725 3,020,227 2,915,105 2,896,785 2,820,999 10.05%
NOSH 1,840,255 1,834,980 1,834,342 1,808,519 1,821,941 1,821,877 1,820,000 0.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.94% 7.97% 8.09% 8.17% 8.01% 8.33% 8.49% -
ROE 10.39% 10.12% 10.04% 10.29% 10.09% 10.40% 10.96% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 231.66 219.52 212.20 210.33 201.56 198.46 200.10 10.24%
EPS 18.38 17.50 17.17 17.18 16.14 16.53 16.99 5.37%
DPS 7.00 10.50 7.00 10.50 10.00 6.50 14.00 -36.97%
NAPS 1.77 1.73 1.71 1.67 1.60 1.59 1.55 9.24%
Adjusted Per Share Value based on latest NOSH - 1,808,519
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 97.79 92.40 89.29 87.25 84.24 82.94 83.54 11.06%
EPS 7.76 7.37 7.22 7.13 6.75 6.91 7.09 6.19%
DPS 2.93 4.39 2.91 4.38 4.19 2.73 5.89 -37.19%
NAPS 0.7472 0.7282 0.7195 0.6928 0.6687 0.6645 0.6471 10.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.47 2.10 2.30 2.34 2.06 1.87 2.27 -
P/RPS 1.07 0.96 1.08 1.11 1.02 0.94 1.13 -3.56%
P/EPS 13.44 12.00 13.40 13.62 12.76 11.31 13.36 0.39%
EY 7.44 8.33 7.47 7.34 7.84 8.84 7.49 -0.44%
DY 2.83 5.00 3.04 4.49 4.85 3.48 6.17 -40.49%
P/NAPS 1.40 1.21 1.35 1.40 1.29 1.18 1.46 -2.75%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 30/08/05 25/05/05 28/02/05 19/11/04 27/08/04 27/05/04 -
Price 2.39 2.32 2.15 2.24 2.24 1.88 1.92 -
P/RPS 1.03 1.06 1.01 1.06 1.11 0.95 0.96 4.79%
P/EPS 13.00 13.26 12.52 13.04 13.88 11.37 11.30 9.78%
EY 7.69 7.54 7.99 7.67 7.21 8.79 8.85 -8.93%
DY 2.93 4.53 3.26 4.69 4.46 3.46 7.29 -45.50%
P/NAPS 1.35 1.34 1.26 1.34 1.40 1.18 1.24 5.82%

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