[RHBBANK] YoY TTM Result on 30-Jun-2003 [#4]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 40.95%
YoY- 97.21%
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 5,506,790 4,409,101 3,803,866 3,435,841 3,238,187 3,437,374 3,685,510 6.36%
PBT 829,849 578,649 486,059 433,132 379,132 621,527 791,107 0.73%
Tax -233,952 -262,871 -175,278 -182,532 -252,062 -358,616 -397,392 -7.81%
NP 595,897 315,778 310,781 250,600 127,070 262,911 393,715 6.57%
-
NP to SH 438,310 315,778 310,781 250,600 127,070 262,911 393,715 1.66%
-
Tax Rate 28.19% 45.43% 36.06% 42.14% 66.48% 57.70% 50.23% -
Total Cost 4,910,893 4,093,323 3,493,085 3,185,241 3,111,117 3,174,463 3,291,795 6.34%
-
Net Worth 4,913,285 5,538,447 3,020,227 2,698,725 2,759,833 5,416,396 3,320,954 6.20%
Dividend
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 145,607 64,224 190,766 137,690 55,196 133,336 192,498 -4.19%
Div Payout % 33.22% 20.34% 61.38% 54.94% 43.44% 50.72% 48.89% -
Equity
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 4,913,285 5,538,447 3,020,227 2,698,725 2,759,833 5,416,396 3,320,954 6.20%
NOSH 1,819,735 1,833,923 1,808,519 1,835,867 2,759,833 3,060,111 1,886,906 -0.55%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.82% 7.16% 8.17% 7.29% 3.92% 7.65% 10.68% -
ROE 8.92% 5.70% 10.29% 9.29% 4.60% 4.85% 11.86% -
Per Share
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 302.61 240.42 210.33 187.15 117.33 112.33 195.32 6.95%
EPS 24.09 17.22 17.18 13.65 4.60 8.59 20.87 2.22%
DPS 8.00 3.50 10.50 7.50 2.00 4.36 10.20 -3.66%
NAPS 2.70 3.02 1.67 1.47 1.00 1.77 1.76 6.79%
Adjusted Per Share Value based on latest NOSH - 1,835,867
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 126.32 101.14 87.25 78.81 74.28 78.85 84.54 6.36%
EPS 10.05 7.24 7.13 5.75 2.91 6.03 9.03 1.65%
DPS 3.34 1.47 4.38 3.16 1.27 3.06 4.42 -4.21%
NAPS 1.127 1.2704 0.6928 0.619 0.6331 1.2424 0.7618 6.20%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/12/05 31/12/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.42 2.21 2.34 1.69 2.35 2.00 4.12 -
P/RPS 1.13 0.92 1.11 0.90 2.00 1.78 2.11 -9.15%
P/EPS 14.20 12.83 13.62 12.38 51.04 23.28 19.75 -4.94%
EY 7.04 7.79 7.34 8.08 1.96 4.30 5.06 5.20%
DY 2.34 1.58 4.49 4.44 0.85 2.18 2.48 -0.88%
P/NAPS 1.27 0.73 1.40 1.15 2.35 1.13 2.34 -8.96%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/02/07 28/02/06 28/02/05 28/08/03 30/08/02 29/08/01 30/08/00 -
Price 4.38 2.46 2.24 1.89 2.22 2.56 4.12 -
P/RPS 1.45 1.02 1.06 1.01 1.89 2.28 2.11 -5.60%
P/EPS 18.18 14.29 13.04 13.85 48.22 29.80 19.75 -1.26%
EY 5.50 7.00 7.67 7.22 2.07 3.36 5.06 1.28%
DY 1.83 1.42 4.69 3.97 0.90 1.70 2.48 -4.56%
P/NAPS 1.62 0.81 1.34 1.29 2.22 1.45 2.34 -5.49%

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