[RHBBANK] QoQ Annualized 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- 6.59%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,877,804 5,597,444 3,905,118 3,615,658 3,565,941 3,587,156 3,534,852 6.36%
PBT 560,948 750,561 557,371 529,498 519,456 529,004 481,076 10.77%
Tax -282,128 -293,354 -246,088 -228,280 -236,861 -236,152 -204,736 23.80%
NP 278,820 457,207 311,283 301,218 282,594 292,852 276,340 0.59%
-
NP to SH 278,820 457,207 311,283 301,218 282,594 292,852 276,340 0.59%
-
Tax Rate 50.29% 39.08% 44.15% 43.11% 45.60% 44.64% 42.56% -
Total Cost 3,598,984 5,140,237 3,593,835 3,314,440 3,283,346 3,294,304 3,258,512 6.84%
-
Net Worth 3,136,725 3,041,974 2,919,911 2,902,646 2,832,036 2,818,700 2,745,219 9.28%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 182,154 156,423 118,661 158,350 109,819 - -
Div Payout % - 39.84% 50.25% 39.39% 56.03% 37.50% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 3,136,725 3,041,974 2,919,911 2,902,646 2,832,036 2,818,700 2,745,219 9.28%
NOSH 1,834,342 1,821,541 1,824,944 1,825,563 1,827,120 1,830,325 1,818,026 0.59%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.19% 8.17% 7.97% 8.33% 7.92% 8.16% 7.82% -
ROE 8.89% 15.03% 10.66% 10.38% 9.98% 10.39% 10.07% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 211.40 307.29 213.99 198.06 195.17 195.98 194.43 5.73%
EPS 15.20 25.10 17.06 16.50 15.47 16.00 15.20 0.00%
DPS 0.00 10.00 8.57 6.50 8.67 6.00 0.00 -
NAPS 1.71 1.67 1.60 1.59 1.55 1.54 1.51 8.63%
Adjusted Per Share Value based on latest NOSH - 1,821,877
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 88.95 128.40 89.58 82.94 81.80 82.28 81.08 6.36%
EPS 6.40 10.49 7.14 6.91 6.48 6.72 6.34 0.62%
DPS 0.00 4.18 3.59 2.72 3.63 2.52 0.00 -
NAPS 0.7195 0.6978 0.6698 0.6658 0.6496 0.6466 0.6297 9.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.30 2.34 2.06 1.87 2.27 2.08 1.83 -
P/RPS 1.09 0.76 0.96 0.94 1.16 0.00 0.00 -
P/EPS 15.13 9.32 12.08 11.33 14.68 0.00 0.00 -
EY 6.61 10.73 8.28 8.82 6.81 0.00 0.00 -
DY 0.00 4.27 4.16 3.48 3.82 0.00 0.00 -
P/NAPS 1.35 1.40 1.29 1.18 1.46 2.08 1.83 -18.34%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 19/11/04 27/08/04 27/05/04 26/02/04 19/11/03 -
Price 2.15 2.24 2.24 1.88 1.92 2.73 1.89 -
P/RPS 1.02 0.73 1.05 0.95 0.98 0.00 0.00 -
P/EPS 14.14 8.92 13.13 11.39 12.41 0.00 0.00 -
EY 7.07 11.21 7.61 8.78 8.06 0.00 0.00 -
DY 0.00 4.46 3.83 3.46 4.51 0.00 0.00 -
P/NAPS 1.26 1.34 1.40 1.18 1.24 2.73 1.89 -23.66%

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