[RHBBANK] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -3.5%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Revenue 6,036,696 4,802,520 3,877,804 3,565,941 3,185,580 3,395,108 3,436,940 9.05%
PBT 1,094,004 813,160 560,948 519,456 431,304 566,760 828,796 4.36%
Tax -293,228 -255,584 -282,128 -236,861 -195,568 -346,412 -441,112 -6.08%
NP 800,776 557,576 278,820 282,594 235,736 220,348 387,684 11.80%
-
NP to SH 585,292 404,564 278,820 282,594 235,736 220,348 387,684 6.54%
-
Tax Rate 26.80% 31.43% 50.29% 45.60% 45.34% 61.12% 53.22% -
Total Cost 5,235,920 4,244,944 3,598,984 3,283,346 2,949,844 3,174,760 3,049,256 8.67%
-
Net Worth 5,084,724 4,634,096 3,136,725 2,832,036 3,381,828 4,085,618 3,711,868 4.95%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 158,350 - - - -
Div Payout % - - - 56.03% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 5,084,724 4,634,096 3,136,725 2,832,036 3,381,828 4,085,618 3,711,868 4.95%
NOSH 1,829,037 1,838,927 1,834,342 1,827,120 1,818,187 2,295,291 2,062,149 -1.82%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.27% 11.61% 7.19% 7.92% 7.40% 6.49% 11.28% -
ROE 11.51% 8.73% 8.89% 9.98% 6.97% 5.39% 10.44% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 330.05 261.16 211.40 195.17 175.21 147.92 166.67 11.08%
EPS 32.00 22.00 15.20 15.47 12.80 9.60 18.80 8.52%
DPS 0.00 0.00 0.00 8.67 0.00 0.00 0.00 -
NAPS 2.78 2.52 1.71 1.55 1.86 1.78 1.80 6.91%
Adjusted Per Share Value based on latest NOSH - 1,820,000
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 138.46 110.15 88.94 81.79 73.06 77.87 78.83 9.05%
EPS 13.42 9.28 6.39 6.48 5.41 5.05 8.89 6.53%
DPS 0.00 0.00 0.00 3.63 0.00 0.00 0.00 -
NAPS 1.1662 1.0629 0.7194 0.6496 0.7757 0.9371 0.8514 4.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 30/09/02 27/09/01 29/09/00 -
Price 4.78 2.43 2.30 2.27 1.78 1.96 2.51 -
P/RPS 1.45 0.93 1.09 1.16 1.02 1.33 1.51 -0.62%
P/EPS 14.94 11.05 15.13 14.68 13.73 20.42 13.35 1.74%
EY 6.69 9.05 6.61 6.81 7.28 4.90 7.49 -1.72%
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 1.72 0.96 1.35 1.46 0.96 1.10 1.39 3.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Date 21/05/07 22/05/06 25/05/05 27/05/04 18/11/02 08/11/01 14/02/01 -
Price 4.74 2.50 2.15 1.92 1.71 1.95 2.65 -
P/RPS 1.44 0.96 1.02 0.98 0.98 1.32 1.59 -1.51%
P/EPS 14.81 11.36 14.14 12.41 13.19 20.31 14.10 0.75%
EY 6.75 8.80 7.07 8.06 7.58 4.92 7.09 -0.75%
DY 0.00 0.00 0.00 4.51 0.00 0.00 0.00 -
P/NAPS 1.71 0.99 1.26 1.24 0.92 1.10 1.47 2.35%

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