[RHBBANK] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.92%
YoY- -32.74%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Revenue 4,504,780 4,640,649 3,963,953 3,265,804 2,468,489 2,440,477 2,601,352 7.58%
PBT 1,160,495 870,758 602,178 428,018 314,809 325,466 539,638 10.73%
Tax -307,435 -223,100 -168,871 -183,763 -160,994 -189,068 -304,268 0.13%
NP 853,060 647,658 433,307 244,255 153,815 136,398 235,370 18.71%
-
NP to SH 851,835 539,750 314,568 244,255 153,815 136,398 235,370 18.68%
-
Tax Rate 26.49% 25.62% 28.04% 42.93% 51.14% 58.09% 56.38% -
Total Cost 3,651,720 3,992,991 3,530,646 3,021,549 2,314,674 2,304,079 2,365,982 5.95%
-
Net Worth 7,528,844 6,156,052 4,782,161 3,226,353 2,554,983 4,331,234 3,731,992 9.79%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Div 193,598 96,729 36,366 63,797 - - - -
Div Payout % 22.73% 17.92% 11.56% 26.12% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 7,528,844 6,156,052 4,782,161 3,226,353 2,554,983 4,331,234 3,731,992 9.79%
NOSH 2,151,098 1,934,587 1,818,312 1,822,798 1,824,988 2,392,947 2,120,450 0.19%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.94% 13.96% 10.93% 7.48% 6.23% 5.59% 9.05% -
ROE 11.31% 8.77% 6.58% 7.57% 6.02% 3.15% 6.31% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
RPS 209.42 239.88 218.00 179.16 135.26 101.99 122.68 7.38%
EPS 39.60 27.90 17.30 13.40 8.40 5.70 11.10 18.46%
DPS 9.00 5.00 2.00 3.50 0.00 0.00 0.00 -
NAPS 3.50 3.1821 2.63 1.77 1.40 1.81 1.76 9.59%
Adjusted Per Share Value based on latest NOSH - 1,840,255
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
RPS 103.32 106.44 90.92 74.90 56.62 55.97 59.66 7.58%
EPS 19.54 12.38 7.21 5.60 3.53 3.13 5.40 18.68%
DPS 4.44 2.22 0.83 1.46 0.00 0.00 0.00 -
NAPS 1.7268 1.4119 1.0968 0.74 0.586 0.9934 0.856 9.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 31/03/03 29/03/02 30/03/01 -
Price 4.00 6.00 2.84 2.47 1.36 2.40 1.98 -
P/RPS 1.91 2.50 1.30 1.38 1.01 2.35 1.61 2.30%
P/EPS 10.10 21.51 16.42 18.43 16.14 42.11 17.84 -7.29%
EY 9.90 4.65 6.09 5.43 6.20 2.37 5.61 7.85%
DY 2.25 0.83 0.70 1.42 0.00 0.00 0.00 -
P/NAPS 1.14 1.89 1.08 1.40 0.97 1.33 1.13 0.11%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Date 24/11/08 19/11/07 21/11/06 21/11/05 30/05/03 16/05/02 16/05/01 -
Price 3.64 5.75 3.34 2.39 1.69 2.49 1.83 -
P/RPS 1.74 2.40 1.53 1.33 1.25 2.44 1.49 2.08%
P/EPS 9.19 20.61 19.31 17.84 20.05 43.68 16.49 -7.49%
EY 10.88 4.85 5.18 5.61 4.99 2.29 6.07 8.08%
DY 2.47 0.87 0.60 1.46 0.00 0.00 0.00 -
P/NAPS 1.04 1.81 1.27 1.35 1.21 1.38 1.04 0.00%

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