[RHBBANK] YoY TTM Result on 31-Mar-2004 [#1]

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 8.66%
YoY- 73.93%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,815,334 4,633,047 3,892,439 3,641,808 3,185,805 3,426,916 3,521,596 8.02%
PBT 900,060 641,702 501,206 507,915 345,268 556,018 794,886 1.92%
Tax -243,363 -294,488 -186,240 -198,668 -203,126 -346,166 -406,689 -7.59%
NP 656,697 347,214 314,966 309,247 142,142 209,852 388,197 8.42%
-
NP to SH 483,492 347,214 314,966 309,247 142,142 209,852 388,197 3.43%
-
Tax Rate 27.04% 45.89% 37.16% 39.11% 58.83% 62.26% 51.16% -
Total Cost 5,158,637 4,285,833 3,577,473 3,332,561 3,043,663 3,217,064 3,133,399 7.97%
-
Net Worth 5,084,724 4,634,096 3,136,725 2,820,999 3,381,828 4,085,618 3,711,868 4.95%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Div 145,607 64,224 127,066 256,633 55,196 133,336 192,498 -4.20%
Div Payout % 30.12% 18.50% 40.34% 82.99% 38.83% 63.54% 49.59% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 5,084,724 4,634,096 3,136,725 2,820,999 3,381,828 4,085,618 3,711,868 4.95%
NOSH 1,829,037 1,838,927 1,834,342 1,820,000 1,818,187 2,295,291 2,062,149 -1.82%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.29% 7.49% 8.09% 8.49% 4.46% 6.12% 11.02% -
ROE 9.51% 7.49% 10.04% 10.96% 4.20% 5.14% 10.46% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 317.95 251.94 212.20 200.10 175.22 149.30 170.77 10.03%
EPS 26.43 18.88 17.17 16.99 7.82 9.14 18.82 5.36%
DPS 8.00 3.50 7.00 14.00 3.04 5.81 9.33 -2.33%
NAPS 2.78 2.52 1.71 1.55 1.86 1.78 1.80 6.91%
Adjusted Per Share Value based on latest NOSH - 1,820,000
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 133.38 106.26 89.28 83.53 73.07 78.60 80.77 8.02%
EPS 11.09 7.96 7.22 7.09 3.26 4.81 8.90 3.44%
DPS 3.34 1.47 2.91 5.89 1.27 3.06 4.42 -4.21%
NAPS 1.1662 1.0629 0.7194 0.647 0.7757 0.9371 0.8514 4.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 30/09/02 27/09/01 29/09/00 -
Price 4.78 2.43 2.30 2.27 1.78 1.96 2.51 -
P/RPS 1.50 0.96 1.08 1.13 1.02 1.31 1.47 0.31%
P/EPS 18.08 12.87 13.40 13.36 22.77 21.44 13.33 4.79%
EY 5.53 7.77 7.47 7.49 4.39 4.66 7.50 -4.57%
DY 1.67 1.44 3.04 6.17 1.71 2.96 3.72 -11.59%
P/NAPS 1.72 0.96 1.35 1.46 0.96 1.10 1.39 3.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Date 21/05/07 22/05/06 25/05/05 27/05/04 18/11/02 08/11/01 14/02/01 -
Price 4.74 2.50 2.15 1.92 1.71 1.95 2.65 -
P/RPS 1.49 0.99 1.01 0.96 0.98 1.31 1.55 -0.60%
P/EPS 17.93 13.24 12.52 11.30 21.87 21.33 14.08 3.78%
EY 5.58 7.55 7.99 8.85 4.57 4.69 7.10 -3.63%
DY 1.69 1.40 3.26 7.29 1.78 2.98 3.52 -10.67%
P/NAPS 1.71 0.99 1.26 1.24 0.92 1.10 1.47 2.35%

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