[RHBBANK] QoQ Annualized Quarter Result on 30-Sep-2003

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003
Profit Trend
QoQ- 10.27%
YoY- 17.22%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,615,658 3,565,941 3,587,156 3,534,852 3,435,841 3,291,318 3,173,966 9.08%
PBT 529,498 519,456 529,004 481,076 433,132 419,745 437,414 13.59%
Tax -228,280 -236,861 -236,152 -204,736 -182,532 -214,658 -210,046 5.71%
NP 301,218 282,594 292,852 276,340 250,600 205,086 227,368 20.64%
-
NP to SH 301,218 282,594 292,852 276,340 250,600 205,086 227,368 20.64%
-
Tax Rate 43.11% 45.60% 44.64% 42.56% 42.14% 51.14% 48.02% -
Total Cost 3,314,440 3,283,346 3,294,304 3,258,512 3,185,241 3,086,232 2,946,598 8.16%
-
Net Worth 2,902,646 2,832,036 2,818,700 2,745,219 2,688,919 2,554,983 2,484,495 10.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 118,661 158,350 109,819 - 137,189 - - -
Div Payout % 39.39% 56.03% 37.50% - 54.74% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,902,646 2,832,036 2,818,700 2,745,219 2,688,919 2,554,983 2,484,495 10.93%
NOSH 1,825,563 1,827,120 1,830,325 1,818,026 1,829,197 1,824,988 1,813,500 0.44%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.33% 7.92% 8.16% 7.82% 7.29% 6.23% 7.16% -
ROE 10.38% 9.98% 10.39% 10.07% 9.32% 8.03% 9.15% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 198.06 195.17 195.98 194.43 187.83 180.35 175.02 8.60%
EPS 16.50 15.47 16.00 15.20 13.70 11.20 12.40 20.99%
DPS 6.50 8.67 6.00 0.00 7.50 0.00 0.00 -
NAPS 1.59 1.55 1.54 1.51 1.47 1.40 1.37 10.44%
Adjusted Per Share Value based on latest NOSH - 1,818,026
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 82.93 81.79 82.27 81.08 78.80 75.49 72.80 9.08%
EPS 6.91 6.48 6.72 6.34 5.75 4.70 5.21 20.73%
DPS 2.72 3.63 2.52 0.00 3.15 0.00 0.00 -
NAPS 0.6657 0.6496 0.6465 0.6296 0.6167 0.586 0.5698 10.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.87 2.27 2.08 1.83 1.69 1.36 1.44 -
P/RPS 0.94 1.16 0.00 0.00 0.90 0.75 0.82 9.54%
P/EPS 11.33 14.68 0.00 0.00 12.34 12.10 11.49 -0.93%
EY 8.82 6.81 0.00 0.00 8.11 8.26 8.71 0.84%
DY 3.48 3.82 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 1.18 1.46 2.08 1.83 1.15 0.97 1.05 8.10%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 26/02/04 19/11/03 28/08/03 30/05/03 20/02/03 -
Price 1.88 1.92 2.73 1.89 1.89 1.69 1.68 -
P/RPS 0.95 0.98 0.00 0.00 1.01 0.94 0.96 -0.69%
P/EPS 11.39 12.41 0.00 0.00 13.80 15.04 13.40 -10.27%
EY 8.78 8.06 0.00 0.00 7.25 6.65 7.46 11.48%
DY 3.46 4.51 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 1.18 1.24 2.73 1.89 1.29 1.21 1.23 -2.73%

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