[RHBBANK] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -3.55%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 5,030,504 4,134,066 3,615,658 3,173,966 3,319,852 3,448,576 3,910,444 -0.26%
PBT 811,148 601,150 529,498 437,414 500,792 786,130 745,788 -0.08%
Tax -233,460 -270,902 -228,280 -210,046 -295,456 -422,004 -387,188 0.54%
NP 577,688 330,248 301,218 227,368 205,336 364,126 358,600 -0.50%
-
NP to SH 424,464 330,248 301,218 227,368 205,336 364,126 358,600 -0.18%
-
Tax Rate 28.78% 45.06% 43.11% 48.02% 59.00% 53.68% 51.92% -
Total Cost 4,452,816 3,803,818 3,314,440 2,946,598 3,114,516 3,084,450 3,551,844 -0.24%
-
Net Worth 4,702,036 3,139,170 2,902,646 2,484,495 4,176,720 3,599,881 3,402,624 -0.34%
Dividend
30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 73,183 127,018 118,661 - - 82,755 - -100.00%
Div Payout % 17.24% 38.46% 39.39% - - 22.73% - -
Equity
30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 4,702,036 3,139,170 2,902,646 2,484,495 4,176,720 3,599,881 3,402,624 -0.34%
NOSH 1,829,586 1,814,549 1,825,563 1,813,500 2,333,363 2,068,897 2,037,499 0.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.48% 7.99% 8.33% 7.16% 6.19% 10.56% 9.17% -
ROE 9.03% 10.52% 10.38% 9.15% 4.92% 10.11% 10.54% -
Per Share
30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 274.95 227.83 198.06 175.02 142.28 166.69 191.92 -0.38%
EPS 23.20 18.20 16.50 12.40 8.80 17.60 17.60 -0.29%
DPS 4.00 7.00 6.50 0.00 0.00 4.00 0.00 -100.00%
NAPS 2.57 1.73 1.59 1.37 1.79 1.74 1.67 -0.45%
Adjusted Per Share Value based on latest NOSH - 1,808,500
30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 115.39 94.83 82.94 72.81 76.15 79.11 89.70 -0.26%
EPS 9.74 7.58 6.91 5.22 4.71 8.35 8.23 -0.17%
DPS 1.68 2.91 2.72 0.00 0.00 1.90 0.00 -100.00%
NAPS 1.0786 0.7201 0.6658 0.5699 0.9581 0.8258 0.7805 -0.34%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 26/12/00 - -
Price 2.75 2.10 1.87 1.44 2.31 2.43 0.00 -
P/RPS 1.00 0.92 0.94 0.82 1.62 1.46 0.00 -100.00%
P/EPS 11.85 11.54 11.33 11.49 26.25 13.81 0.00 -100.00%
EY 8.44 8.67 8.82 8.71 3.81 7.24 0.00 -100.00%
DY 1.45 3.33 3.48 0.00 0.00 1.65 0.00 -100.00%
P/NAPS 1.07 1.21 1.18 1.05 1.29 1.40 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 29/08/06 30/08/05 27/08/04 20/02/03 14/02/02 14/02/01 23/02/00 -
Price 2.70 2.32 1.88 1.68 2.63 2.65 6.40 -
P/RPS 0.98 1.02 0.95 0.96 1.85 1.59 3.33 1.31%
P/EPS 11.64 12.75 11.39 13.40 29.89 15.06 36.36 1.22%
EY 8.59 7.84 8.78 7.46 3.35 6.64 2.75 -1.20%
DY 1.48 3.02 3.46 0.00 0.00 1.51 0.00 -100.00%
P/NAPS 1.05 1.34 1.18 1.23 1.47 1.52 3.83 1.39%

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