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

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.95%
YoY- 6.6%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 CAGR
Revenue 6,018,752 6,131,384 4,862,935 4,028,118 3,615,658 3,165,244 3,373,012 9.31%
PBT 1,247,734 985,217 683,648 521,638 529,498 347,443 478,858 15.87%
Tax -346,815 -262,553 -282,403 -200,525 -228,280 -187,030 -317,669 1.35%
NP 900,919 722,664 401,245 321,113 301,218 160,413 161,189 30.30%
-
NP to SH 897,900 534,599 362,886 321,113 301,218 160,413 161,189 30.23%
-
Tax Rate 27.80% 26.65% 41.31% 38.44% 43.11% 53.83% 66.34% -
Total Cost 5,117,833 5,408,720 4,461,690 3,707,005 3,314,440 3,004,831 3,211,823 7.42%
-
Net Worth 7,206,992 5,139,307 4,680,391 3,174,516 2,896,785 2,477,645 4,258,499 8.42%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 CAGR
Div 488,026 200,306 - 191,290 118,943 55,196 91,803 29.30%
Div Payout % 54.35% 37.47% - 59.57% 39.49% 34.41% 56.95% -
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 7,206,992 5,139,307 4,680,391 3,174,516 2,896,785 2,477,645 4,258,499 8.42%
NOSH 2,151,341 1,822,449 1,821,163 1,834,980 1,821,877 1,808,500 2,379,050 -1.53%
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 14.97% 11.79% 8.25% 7.97% 8.33% 5.07% 4.78% -
ROE 12.46% 10.40% 7.75% 10.12% 10.40% 6.47% 3.79% -
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 279.77 336.44 267.02 219.52 198.46 175.02 141.78 11.02%
EPS 41.74 29.33 19.93 17.50 16.53 8.87 6.78 32.25%
DPS 22.60 11.00 0.00 10.50 6.50 3.05 3.86 31.23%
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 138.06 140.64 111.55 92.40 82.94 72.61 77.37 9.31%
EPS 20.60 12.26 8.32 7.37 6.91 3.68 3.70 30.22%
DPS 11.19 4.59 0.00 4.39 2.73 1.27 2.11 29.25%
NAPS 1.6532 1.1789 1.0736 0.7282 0.6645 0.5683 0.9768 8.43%
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 1.51 1.43 1.03 0.96 0.94 0.82 1.63 -1.16%
P/EPS 10.11 16.43 13.80 12.00 11.31 16.23 34.09 -17.05%
EY 9.89 6.09 7.25 8.33 8.84 6.16 2.93 20.57%
DY 5.36 2.28 0.00 5.00 3.48 2.12 1.67 19.64%
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 1.49 1.58 1.01 1.06 0.95 0.96 1.85 -3.27%
P/EPS 10.02 18.07 13.55 13.26 11.37 18.94 38.82 -18.80%
EY 9.98 5.53 7.38 7.54 8.79 5.28 2.58 23.13%
DY 5.41 2.08 0.00 4.53 3.46 1.82 1.47 22.19%
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