[RHBBANK] QoQ Annualized Quarter 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- 18.44%
YoY- 9.64%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 4,802,520 4,440,789 4,354,405 4,134,066 3,877,804 5,597,444 3,905,118 14.80%
PBT 813,160 578,649 570,690 601,150 560,948 750,561 557,371 28.66%
Tax -255,584 -262,871 -245,017 -270,902 -282,128 -293,354 -246,088 2.55%
NP 557,576 315,778 325,673 330,248 278,820 457,207 311,283 47.54%
-
NP to SH 404,564 315,778 325,673 330,248 278,820 457,207 311,283 19.11%
-
Tax Rate 31.43% 45.43% 42.93% 45.06% 50.29% 39.08% 44.15% -
Total Cost 4,244,944 4,125,011 4,028,732 3,803,818 3,598,984 5,140,237 3,593,835 11.75%
-
Net Worth 4,634,096 5,512,425 3,226,353 3,139,170 3,136,725 3,041,974 2,919,911 36.09%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 63,885 85,063 127,018 - 182,154 156,423 -
Div Payout % - 20.23% 26.12% 38.46% - 39.84% 50.25% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 4,634,096 5,512,425 3,226,353 3,139,170 3,136,725 3,041,974 2,919,911 36.09%
NOSH 1,838,927 1,825,306 1,822,798 1,814,549 1,834,342 1,821,541 1,824,944 0.51%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.61% 7.11% 7.48% 7.99% 7.19% 8.17% 7.97% -
ROE 8.73% 5.73% 10.09% 10.52% 8.89% 15.03% 10.66% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 261.16 243.29 238.89 227.83 211.40 307.29 213.99 14.21%
EPS 22.00 17.30 17.87 18.20 15.20 25.10 17.06 18.49%
DPS 0.00 3.50 4.67 7.00 0.00 10.00 8.57 -
NAPS 2.52 3.02 1.77 1.73 1.71 1.67 1.60 35.40%
Adjusted Per Share Value based on latest NOSH - 1,834,980
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 110.15 101.85 99.87 94.82 88.94 128.38 89.57 14.79%
EPS 9.28 7.24 7.47 7.57 6.39 10.49 7.14 19.11%
DPS 0.00 1.47 1.95 2.91 0.00 4.18 3.59 -
NAPS 1.0629 1.2643 0.74 0.72 0.7194 0.6977 0.6697 36.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.43 2.21 2.47 2.10 2.30 2.34 2.06 -
P/RPS 0.93 0.91 1.03 0.92 1.09 0.76 0.96 -2.09%
P/EPS 11.05 12.77 13.82 11.54 15.13 9.32 12.08 -5.77%
EY 9.05 7.83 7.23 8.67 6.61 10.73 8.28 6.11%
DY 0.00 1.58 1.89 3.33 0.00 4.27 4.16 -
P/NAPS 0.96 0.73 1.40 1.21 1.35 1.40 1.29 -17.89%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 28/02/06 21/11/05 30/08/05 25/05/05 28/02/05 19/11/04 -
Price 2.50 2.46 2.39 2.32 2.15 2.24 2.24 -
P/RPS 0.96 1.01 1.00 1.02 1.02 0.73 1.05 -5.80%
P/EPS 11.36 14.22 13.38 12.75 14.14 8.92 13.13 -9.21%
EY 8.80 7.03 7.48 7.84 7.07 11.21 7.61 10.18%
DY 0.00 1.42 1.95 3.02 0.00 4.46 3.83 -
P/NAPS 0.99 0.81 1.35 1.34 1.26 1.34 1.40 -20.64%

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