[RHBBANK] QoQ TTM Result on 31-Mar-2002 [#3]

Stock

[RHBBANK] RHB BANK BERHAD

Announcement Date

16-May-2002

Admission Sponsor

Sponsor

Financial Year

30-Jun-2002

Quarter

31-Mar-2002 [#3]

Profit Trend

QoQ- -18.96%

YoY- -59.43%

Quarter Report

RHBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	3,165,244	3,185,805	3,238,187	3,276,499	3,373,012	3,426,916	3,437,374	-5.33%
YoY %	-0.65%	-1.62%	-1.17%	-2.86%	-1.57%	-0.30%	-	-
Horiz. %	92.08%	92.68%	94.21%	95.32%	98.13%	99.70%	100.00%	-
PBT	347,443	345,268	379,132	407,355	478,858	556,018	621,527	-32.06%
YoY %	0.63%	-8.93%	-6.93%	-14.93%	-13.88%	-10.54%	-	-
Horiz. %	55.90%	55.55%	61.00%	65.54%	77.05%	89.46%	100.00%	-
Tax	-187,030	-203,126	-252,062	-276,724	-317,669	-346,166	-358,616	-35.13%
YoY %	7.92%	19.41%	8.91%	12.89%	8.23%	3.47%	-	-
Horiz. %	52.15%	56.64%	70.29%	77.16%	88.58%	96.53%	100.00%	-
NP	160,413	142,142	127,070	130,631	161,189	209,852	262,911	-27.99%
YoY %	12.85%	11.86%	-2.73%	-18.96%	-23.19%	-20.18%	-	-
Horiz. %	61.01%	54.06%	48.33%	49.69%	61.31%	79.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,413	142,142	127,070	130,631	161,189	209,852	262,911	-27.99%
YoY %	12.85%	11.86%	-2.73%	-18.96%	-23.19%	-20.18%	-	-
Horiz. %	61.01%	54.06%	48.33%	49.69%	61.31%	79.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.83%	58.83%	66.48%	67.93%	66.34%	62.26%	57.70%	-
YoY %	-8.50%	-11.51%	-2.13%	2.40%	6.55%	7.90%	-	-
Horiz. %	93.29%	101.96%	115.22%	117.73%	114.97%	107.90%	100.00%	-
Total Cost	3,004,831	3,043,663	3,111,117	3,145,868	3,211,823	3,217,064	3,174,463	-3.58%
YoY %	-1.28%	-2.17%	-1.10%	-2.05%	-0.16%	1.34%	-	-
Horiz. %	94.66%	95.88%	98.00%	99.10%	101.18%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,477,645	3,381,828	2,759,833	4,696,253	4,258,499	4,085,618	5,416,396	-40.54%
YoY %	-26.74%	22.54%	-41.23%	10.28%	4.23%	-24.57%	-	-
Horiz. %	45.74%	62.44%	50.95%	86.70%	78.62%	75.43%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	55,196	55,196	55,196	91,803	91,803	133,336	133,336	-44.36%
YoY %	0.00%	0.00%	-39.88%	0.00%	-31.15%	0.00%	-	-
Horiz. %	41.40%	41.40%	41.40%	68.85%	68.85%	100.00%	100.00%	-
Div Payout %	34.41%	38.83%	43.44%	70.28%	56.95%	63.54%	50.72%	-
YoY %	-11.38%	-10.61%	-38.19%	23.41%	-10.37%	25.28%	-	-
Horiz. %	67.84%	76.56%	85.65%	138.56%	112.28%	125.28%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	2,477,645	3,381,828	2,759,833	4,696,253	4,258,499	4,085,618	5,416,396	-40.54%
YoY %	-26.74%	22.54%	-41.23%	10.28%	4.23%	-24.57%	-	-
Horiz. %	45.74%	62.44%	50.95%	86.70%	78.62%	75.43%	100.00%	-
NOSH	1,808,500	1,818,187	2,759,833	2,594,615	2,379,050	2,295,291	3,060,111	-29.50%
YoY %	-0.53%	-34.12%	6.37%	9.06%	3.65%	-24.99%	-	-
Horiz. %	59.10%	59.42%	90.19%	84.79%	77.74%	75.01%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	5.07%	4.46%	3.92%	3.99%	4.78%	6.12%	7.65%	-
YoY %	13.68%	13.78%	-1.75%	-16.53%	-21.90%	-20.00%	-	-
Horiz. %	66.27%	58.30%	51.24%	52.16%	62.48%	80.00%	100.00%	-
ROE	6.47%	4.20%	4.60%	2.78%	3.79%	5.14%	4.85%	-
YoY %	54.05%	-8.70%	65.47%	-26.65%	-26.26%	5.98%	-	-
Horiz. %	133.40%	86.60%	94.85%	57.32%	78.14%	105.98%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	175.02	175.22	117.33	126.28	141.78	149.30	112.33	34.29%
YoY %	-0.11%	49.34%	-7.09%	-10.93%	-5.04%	32.91%	-	-
Horiz. %	155.81%	155.99%	104.45%	112.42%	126.22%	132.91%	100.00%	-
EPS	8.87	7.82	4.60	5.03	6.78	9.14	8.59	2.15%
YoY %	13.43%	70.00%	-8.55%	-25.81%	-25.82%	6.40%	-	-
Horiz. %	103.26%	91.04%	53.55%	58.56%	78.93%	106.40%	100.00%	-
DPS	3.05	3.04	2.00	3.54	3.86	5.81	4.36	-21.14%
YoY %	0.33%	52.00%	-43.50%	-8.29%	-33.56%	33.26%	-	-
Horiz. %	69.95%	69.72%	45.87%	81.19%	88.53%	133.26%	100.00%	-
NAPS	1.37	1.86	1.00	1.81	1.79	1.78	1.77	-15.65%
YoY %	-26.34%	86.00%	-44.75%	1.12%	0.56%	0.56%	-	-
Horiz. %	77.40%	105.08%	56.50%	102.26%	101.13%	100.56%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 2,594,615
RPS	72.61	73.08	74.28	75.16	77.37	78.61	78.85	-5.33%
YoY %	-0.64%	-1.62%	-1.17%	-2.86%	-1.58%	-0.30%	-	-
Horiz. %	92.09%	92.68%	94.20%	95.32%	98.12%	99.70%	100.00%	-
EPS	3.68	3.26	2.91	3.00	3.70	4.81	6.03	-27.98%
YoY %	12.88%	12.03%	-3.00%	-18.92%	-23.08%	-20.23%	-	-
Horiz. %	61.03%	54.06%	48.26%	49.75%	61.36%	79.77%	100.00%	-
DPS	1.27	1.27	1.27	2.11	2.11	3.06	3.06	-44.27%
YoY %	0.00%	0.00%	-39.81%	0.00%	-31.05%	0.00%	-	-
Horiz. %	41.50%	41.50%	41.50%	68.95%	68.95%	100.00%	100.00%	-
NAPS	0.5683	0.7757	0.6331	1.0772	0.9768	0.9372	1.2424	-40.54%
YoY %	-26.74%	22.52%	-41.23%	10.28%	4.23%	-24.57%	-	-
Horiz. %	45.74%	62.44%	50.96%	86.70%	78.62%	75.43%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	27/09/01	29/06/01	-
Price	1.44	1.78	2.35	2.40	2.31	1.96	2.00	-
P/RPS	0.82	1.02	2.00	1.90	1.63	1.31	1.78	-40.26%
YoY %	-19.61%	-49.00%	5.26%	16.56%	24.43%	-26.40%	-	-
Horiz. %	46.07%	57.30%	112.36%	106.74%	91.57%	73.60%	100.00%	-
P/EPS	16.23	22.77	51.04	47.67	34.09	21.44	23.28	-21.32%
YoY %	-28.72%	-55.39%	7.07%	39.84%	59.00%	-7.90%	-	-
Horiz. %	69.72%	97.81%	219.24%	204.77%	146.43%	92.10%	100.00%	-
EY	6.16	4.39	1.96	2.10	2.93	4.66	4.30	26.99%
YoY %	40.32%	123.98%	-6.67%	-28.33%	-37.12%	8.37%	-	-
Horiz. %	143.26%	102.09%	45.58%	48.84%	68.14%	108.37%	100.00%	-
DY	2.12	1.71	0.85	1.47	1.67	2.96	2.18	-1.83%
YoY %	23.98%	101.18%	-42.18%	-11.98%	-43.58%	35.78%	-	-
Horiz. %	97.25%	78.44%	38.99%	67.43%	76.61%	135.78%	100.00%	-
P/NAPS	1.05	0.96	2.35	1.33	1.29	1.10	1.13	-4.76%
YoY %	9.38%	-59.15%	76.69%	3.10%	17.27%	-2.65%	-	-
Horiz. %	92.92%	84.96%	207.96%	117.70%	114.16%	97.35%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	20/02/03	18/11/02	30/08/02	16/05/02	14/02/02	08/11/01	29/08/01	-
Price	1.68	1.71	2.22	2.49	2.63	1.95	2.56	-
P/RPS	0.96	0.98	1.89	1.97	1.85	1.31	2.28	-43.73%
YoY %	-2.04%	-48.15%	-4.06%	6.49%	41.22%	-42.54%	-	-
Horiz. %	42.11%	42.98%	82.89%	86.40%	81.14%	57.46%	100.00%	-
P/EPS	18.94	21.87	48.22	49.46	38.82	21.33	29.80	-26.01%
YoY %	-13.40%	-54.65%	-2.51%	27.41%	82.00%	-28.42%	-	-
Horiz. %	63.56%	73.39%	161.81%	165.97%	130.27%	71.58%	100.00%	-
EY	5.28	4.57	2.07	2.02	2.58	4.69	3.36	35.05%
YoY %	15.54%	120.77%	2.48%	-21.71%	-44.99%	39.58%	-	-
Horiz. %	157.14%	136.01%	61.61%	60.12%	76.79%	139.58%	100.00%	-
DY	1.82	1.78	0.90	1.42	1.47	2.98	1.70	4.63%
YoY %	2.25%	97.78%	-36.62%	-3.40%	-50.67%	75.29%	-	-
Horiz. %	107.06%	104.71%	52.94%	83.53%	86.47%	175.29%	100.00%	-
P/NAPS	1.23	0.92	2.22	1.38	1.47	1.10	1.45	-10.36%
YoY %	33.70%	-58.56%	60.87%	-6.12%	33.64%	-24.14%	-	-
Horiz. %	84.83%	63.45%	153.10%	95.17%	101.38%	75.86%	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