[RHBBANK] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 10.84%
YoY- 36.1%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,642,436 3,523,159 3,435,841 3,266,199 3,165,244 3,185,805 3,238,187 8.13%
PBT 500,713 489,390 433,132 368,475 347,443 345,268 379,132 20.31%
Tax -216,124 -227,887 -182,532 -190,680 -187,030 -203,126 -252,062 -9.72%
NP 284,589 261,503 250,600 177,795 160,413 142,142 127,070 70.92%
-
NP to SH 284,589 261,503 250,600 177,795 160,413 142,142 127,070 70.92%
-
Tax Rate 43.16% 46.57% 42.14% 51.75% 53.83% 58.83% 66.48% -
Total Cost 3,357,847 3,261,656 3,185,241 3,088,404 3,004,831 3,043,663 3,111,117 5.20%
-
Net Worth 2,835,836 2,745,219 2,698,725 2,600,308 2,477,645 3,381,828 2,759,833 1.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 192,933 137,690 137,690 55,196 55,196 55,196 55,196 129.79%
Div Payout % 67.79% 52.65% 54.94% 31.05% 34.41% 38.83% 43.44% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,835,836 2,745,219 2,698,725 2,600,308 2,477,645 3,381,828 2,759,833 1.82%
NOSH 1,841,452 1,818,026 1,835,867 1,857,363 1,808,500 1,818,187 2,759,833 -23.58%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.81% 7.42% 7.29% 5.44% 5.07% 4.46% 3.92% -
ROE 10.04% 9.53% 9.29% 6.84% 6.47% 4.20% 4.60% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 197.80 193.79 187.15 175.85 175.02 175.22 117.33 41.51%
EPS 15.45 14.38 13.65 9.57 8.87 7.82 4.60 123.78%
DPS 10.50 7.57 7.50 2.97 3.05 3.04 2.00 201.15%
NAPS 1.54 1.51 1.47 1.40 1.37 1.86 1.00 33.25%
Adjusted Per Share Value based on latest NOSH - 1,857,363
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.54 80.81 78.80 74.91 72.60 73.07 74.27 8.13%
EPS 6.53 6.00 5.75 4.08 3.68 3.26 2.91 71.14%
DPS 4.43 3.16 3.16 1.27 1.27 1.27 1.27 129.48%
NAPS 0.6504 0.6296 0.619 0.5964 0.5683 0.7757 0.633 1.81%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.08 1.83 1.69 1.36 1.44 1.78 2.35 -
P/RPS 1.05 0.94 0.90 0.77 0.82 1.02 2.00 -34.84%
P/EPS 13.46 12.72 12.38 14.21 16.23 22.77 51.04 -58.77%
EY 7.43 7.86 8.08 7.04 6.16 4.39 1.96 142.53%
DY 5.05 4.14 4.44 2.19 2.12 1.71 0.85 226.96%
P/NAPS 1.35 1.21 1.15 0.97 1.05 0.96 2.35 -30.82%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 30/05/03 20/02/03 18/11/02 30/08/02 -
Price 2.73 1.89 1.89 1.69 1.68 1.71 2.22 -
P/RPS 1.38 0.98 1.01 0.96 0.96 0.98 1.89 -18.86%
P/EPS 17.66 13.14 13.85 17.65 18.94 21.87 48.22 -48.71%
EY 5.66 7.61 7.22 5.66 5.28 4.57 2.07 95.17%
DY 3.85 4.01 3.97 1.76 1.82 1.78 0.90 162.82%
P/NAPS 1.77 1.25 1.29 1.21 1.23 0.92 2.22 -13.98%

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