[RHBBANK] YoY 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- 36.25%
YoY- -7.76%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
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 1,630,672 1,314,622 1,076,881 941,202 790,588 811,149 865,053 10.24%
PBT 287,441 202,284 160,338 139,906 110,881 108,706 185,866 6.93%
Tax -72,024 -52,834 -64,919 -50,634 -56,131 -61,125 -100,724 -5.02%
NP 215,417 149,450 95,419 89,272 54,750 47,581 85,142 15.35%
-
NP to SH 162,198 111,091 95,419 89,272 54,750 47,581 85,142 10.42%
-
Tax Rate 25.06% 26.12% 40.49% 36.19% 50.62% 56.23% 54.19% -
Total Cost 1,415,255 1,165,172 981,462 851,930 735,838 763,568 779,911 9.60%
-
Net Worth 5,139,307 4,680,391 3,174,516 2,896,785 2,477,645 4,258,499 3,613,343 5.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Div 91,122 36,423 64,224 - - - 41,532 12.85%
Div Payout % 56.18% 32.79% 67.31% - - - 48.78% -
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 5,139,307 4,680,391 3,174,516 2,896,785 2,477,645 4,258,499 3,613,343 5.57%
NOSH 1,822,449 1,821,163 1,834,980 1,821,877 1,808,500 2,379,050 2,076,634 -1.98%
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 13.21% 11.37% 8.86% 9.48% 6.93% 5.87% 9.84% -
ROE 3.16% 2.37% 3.01% 3.08% 2.21% 1.12% 2.36% -
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 89.48 72.19 58.69 51.66 43.72 34.10 41.66 12.48%
EPS 8.90 6.10 5.20 4.90 3.00 2.00 4.10 12.66%
DPS 5.00 2.00 3.50 0.00 0.00 0.00 2.00 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 37.40 30.15 24.70 21.59 18.13 18.60 19.84 10.24%
EPS 3.72 2.55 2.19 2.05 1.26 1.09 1.95 10.44%
DPS 2.09 0.84 1.47 0.00 0.00 0.00 0.95 12.89%
NAPS 1.1787 1.0735 0.7281 0.6644 0.5683 0.9767 0.8288 5.56%
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 5.39 3.81 3.58 3.62 3.29 6.78 5.83 -1.20%
P/EPS 54.16 45.08 40.38 38.16 47.57 115.50 59.27 -1.37%
EY 1.85 2.22 2.48 2.62 2.10 0.87 1.69 1.40%
DY 1.04 0.73 1.67 0.00 0.00 0.00 0.82 3.72%
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 5.92 3.74 3.95 3.64 3.84 7.71 6.36 -1.09%
P/EPS 59.55 44.26 44.62 38.37 55.49 131.50 64.63 -1.25%
EY 1.68 2.26 2.24 2.61 1.80 0.76 1.55 1.24%
DY 0.94 0.74 1.51 0.00 0.00 0.00 0.75 3.53%
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