[RHBBANK] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.59%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Revenue 6,279,692 5,030,504 4,134,066 3,615,658 3,173,966 3,319,852 3,448,576 9.66%
PBT 1,121,884 811,148 601,150 529,498 437,414 500,792 786,130 5.62%
Tax -290,662 -233,460 -270,902 -228,280 -210,046 -295,456 -422,004 -5.57%
NP 831,222 577,688 330,248 301,218 227,368 205,336 364,126 13.54%
-
NP to SH 617,042 424,464 330,248 301,218 227,368 205,336 364,126 8.45%
-
Tax Rate 25.91% 28.78% 45.06% 43.11% 48.02% 59.00% 53.68% -
Total Cost 5,448,470 4,452,816 3,803,818 3,314,440 2,946,598 3,114,516 3,084,450 9.14%
-
Net Worth 5,148,101 4,702,036 3,139,170 2,902,646 2,484,495 4,176,720 3,599,881 5.65%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Div 182,556 73,183 127,018 118,661 - - 82,755 12.94%
Div Payout % 29.59% 17.24% 38.46% 39.39% - - 22.73% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 5,148,101 4,702,036 3,139,170 2,902,646 2,484,495 4,176,720 3,599,881 5.65%
NOSH 1,825,568 1,829,586 1,814,549 1,825,563 1,813,500 2,333,363 2,068,897 -1.90%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.24% 11.48% 7.99% 8.33% 7.16% 6.19% 10.56% -
ROE 11.99% 9.03% 10.52% 10.38% 9.15% 4.92% 10.11% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 343.99 274.95 227.83 198.06 175.02 142.28 166.69 11.79%
EPS 33.80 23.20 18.20 16.50 12.40 8.80 17.60 10.56%
DPS 10.00 4.00 7.00 6.50 0.00 0.00 4.00 15.14%
NAPS 2.82 2.57 1.73 1.59 1.37 1.79 1.74 7.71%
Adjusted Per Share Value based on latest NOSH - 1,821,877
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 144.03 115.38 94.82 82.93 72.80 76.14 79.10 9.66%
EPS 14.15 9.74 7.57 6.91 5.21 4.71 8.35 8.45%
DPS 4.19 1.68 2.91 2.72 0.00 0.00 1.90 12.94%
NAPS 1.1808 1.0785 0.72 0.6657 0.5698 0.958 0.8257 5.65%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 26/12/00 -
Price 4.82 2.75 2.10 1.87 1.44 2.31 2.43 -
P/RPS 1.40 1.00 0.92 0.94 0.82 1.62 1.46 -0.64%
P/EPS 14.26 11.85 11.54 11.33 11.49 26.25 13.81 0.49%
EY 7.01 8.44 8.67 8.82 8.71 3.81 7.24 -0.49%
DY 2.07 1.45 3.33 3.48 0.00 0.00 1.65 3.55%
P/NAPS 1.71 1.07 1.21 1.18 1.05 1.29 1.40 3.12%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Date 27/08/07 29/08/06 30/08/05 27/08/04 20/02/03 14/02/02 14/02/01 -
Price 5.30 2.70 2.32 1.88 1.68 2.63 2.65 -
P/RPS 1.54 0.98 1.02 0.95 0.96 1.85 1.59 -0.49%
P/EPS 15.68 11.64 12.75 11.39 13.40 29.89 15.06 0.62%
EY 6.38 8.59 7.84 8.78 7.46 3.35 6.64 -0.61%
DY 1.89 1.48 3.02 3.46 0.00 0.00 1.51 3.51%
P/NAPS 1.88 1.05 1.34 1.18 1.23 1.47 1.52 3.32%

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