[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 136.89%
YoY- -45.18%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 CAGR
Revenue 3,001,777 3,139,846 2,515,252 2,067,033 3,615,658 1,586,983 1,659,926 9.54%
PBT 671,763 560,942 405,574 300,575 529,498 218,707 250,396 16.39%
Tax -177,298 -145,331 -116,730 -135,451 -228,280 -105,023 -147,728 2.84%
NP 494,465 415,611 288,844 165,124 301,218 113,684 102,668 27.35%
-
NP to SH 493,491 308,521 212,232 165,124 301,218 113,684 102,668 27.31%
-
Tax Rate 26.39% 25.91% 28.78% 45.06% 43.11% 48.02% 59.00% -
Total Cost 2,507,312 2,724,235 2,226,408 1,901,909 3,314,440 1,473,299 1,557,258 7.60%
-
Net Worth 7,219,191 5,148,101 4,702,036 3,139,170 2,902,646 2,484,495 4,176,720 8.78%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 CAGR
Div 193,948 91,278 36,591 63,509 118,661 - - -
Div Payout % 39.30% 29.59% 17.24% 38.46% 39.39% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 CAGR
Net Worth 7,219,191 5,148,101 4,702,036 3,139,170 2,902,646 2,484,495 4,176,720 8.78%
NOSH 2,154,982 1,825,568 1,829,586 1,814,549 1,825,563 1,813,500 2,333,363 -1.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 CAGR
NP Margin 16.47% 13.24% 11.48% 7.99% 8.33% 7.16% 6.19% -
ROE 6.84% 5.99% 4.51% 5.26% 10.38% 4.58% 2.46% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 CAGR
RPS 139.29 171.99 137.48 113.91 198.06 87.51 71.14 10.88%
EPS 22.90 16.90 11.60 9.10 16.50 6.20 4.40 28.88%
DPS 9.00 5.00 2.00 3.50 6.50 0.00 0.00 -
NAPS 3.35 2.82 2.57 1.73 1.59 1.37 1.79 10.12%
Adjusted Per Share Value based on latest NOSH - 1,834,980
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 CAGR
RPS 68.86 72.02 57.70 47.41 82.94 36.40 38.08 9.53%
EPS 11.32 7.08 4.87 3.79 6.91 2.61 2.36 27.27%
DPS 4.45 2.09 0.84 1.46 2.72 0.00 0.00 -
NAPS 1.656 1.1809 1.0786 0.7201 0.6658 0.5699 0.9581 8.78%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 -
Price 4.22 4.82 2.75 2.10 1.87 1.44 2.31 -
P/RPS 3.03 2.80 2.00 1.84 0.94 1.65 3.25 -1.07%
P/EPS 18.43 28.52 23.71 23.08 11.33 22.97 52.50 -14.87%
EY 5.43 3.51 4.22 4.33 8.82 4.35 1.90 17.52%
DY 2.13 1.04 0.73 1.67 3.48 0.00 0.00 -
P/NAPS 1.26 1.71 1.07 1.21 1.18 1.05 1.29 -0.36%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 CAGR
Date 29/08/08 27/08/07 29/08/06 30/08/05 27/08/04 20/02/03 14/02/02 -
Price 4.18 5.30 2.70 2.32 1.88 1.68 2.63 -
P/RPS 3.00 3.08 1.96 2.04 0.95 1.92 3.70 -3.17%
P/EPS 18.25 31.36 23.28 25.49 11.39 26.80 59.77 -16.67%
EY 5.48 3.19 4.30 3.92 8.78 3.73 1.67 20.05%
DY 2.15 0.94 0.74 1.51 3.46 0.00 0.00 -
P/NAPS 1.25 1.88 1.05 1.34 1.18 1.23 1.47 -2.46%

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