[RHBBANK] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -6.66%
YoY- 1.61%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,126,401 4,862,935 4,633,047 4,409,101 4,263,166 4,028,118 3,892,439 20.13%
PBT 752,809 683,648 641,702 578,649 528,312 521,638 501,206 31.12%
Tax -286,232 -282,403 -294,488 -262,871 -190,014 -200,525 -186,240 33.14%
NP 466,577 401,245 347,214 315,778 338,298 321,113 314,966 29.91%
-
NP to SH 386,091 362,886 347,214 315,778 338,298 321,113 314,966 14.52%
-
Tax Rate 38.02% 41.31% 45.89% 45.43% 35.97% 38.44% 37.16% -
Total Cost 4,659,824 4,461,690 4,285,833 4,093,323 3,924,868 3,707,005 3,577,473 19.25%
-
Net Worth 4,806,137 4,680,391 4,634,096 5,538,447 3,257,252 3,174,516 3,136,725 32.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 64,224 64,224 127,522 191,290 127,066 -
Div Payout % - - 18.50% 20.34% 37.70% 59.57% 40.34% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 4,806,137 4,680,391 4,634,096 5,538,447 3,257,252 3,174,516 3,136,725 32.87%
NOSH 1,827,428 1,821,163 1,838,927 1,833,923 1,840,255 1,834,980 1,834,342 -0.25%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.10% 8.25% 7.49% 7.16% 7.94% 7.97% 8.09% -
ROE 8.03% 7.75% 7.49% 5.70% 10.39% 10.12% 10.04% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 280.53 267.02 251.94 240.42 231.66 219.52 212.20 20.43%
EPS 21.13 19.93 18.88 17.22 18.38 17.50 17.17 14.82%
DPS 0.00 0.00 3.50 3.50 7.00 10.50 7.00 -
NAPS 2.63 2.57 2.52 3.02 1.77 1.73 1.71 33.20%
Adjusted Per Share Value based on latest NOSH - 1,833,923
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 117.59 111.55 106.27 101.14 97.79 92.40 89.29 20.12%
EPS 8.86 8.32 7.96 7.24 7.76 7.37 7.22 14.60%
DPS 0.00 0.00 1.47 1.47 2.93 4.39 2.91 -
NAPS 1.1025 1.0736 1.063 1.2704 0.7472 0.7282 0.7195 32.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.84 2.75 2.43 2.21 2.47 2.10 2.30 -
P/RPS 1.01 1.03 0.96 0.92 1.07 0.96 1.08 -4.36%
P/EPS 13.44 13.80 12.87 12.83 13.44 12.00 13.40 0.19%
EY 7.44 7.25 7.77 7.79 7.44 8.33 7.47 -0.26%
DY 0.00 0.00 1.44 1.58 2.83 5.00 3.04 -
P/NAPS 1.08 1.07 0.96 0.73 1.40 1.21 1.35 -13.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 29/08/06 22/05/06 28/02/06 21/11/05 30/08/05 25/05/05 -
Price 3.34 2.70 2.50 2.46 2.39 2.32 2.15 -
P/RPS 1.19 1.01 0.99 1.02 1.03 1.06 1.01 11.54%
P/EPS 15.81 13.55 13.24 14.29 13.00 13.26 12.52 16.81%
EY 6.33 7.38 7.55 7.00 7.69 7.54 7.99 -14.36%
DY 0.00 0.00 1.40 1.42 2.93 4.53 3.26 -
P/NAPS 1.27 1.05 0.99 0.81 1.35 1.34 1.26 0.52%

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