[RHBBANK] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -3.55%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,534,852 3,435,841 3,291,318 3,173,966 3,185,580 3,238,187 3,253,969 5.66%
PBT 481,076 433,132 419,745 437,414 431,304 401,403 433,954 7.10%
Tax -204,736 -182,532 -214,658 -210,046 -195,568 -231,887 -252,090 -12.94%
NP 276,340 250,600 205,086 227,368 235,736 169,516 181,864 32.13%
-
NP to SH 276,340 250,600 205,086 227,368 235,736 169,516 181,864 32.13%
-
Tax Rate 42.56% 42.14% 51.14% 48.02% 45.34% 57.77% 58.09% -
Total Cost 3,258,512 3,185,241 3,086,232 2,946,598 2,949,844 3,068,671 3,072,105 4.00%
-
Net Worth 2,745,219 2,688,919 2,554,983 2,484,495 3,381,828 4,495,859 4,331,234 -26.19%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 137,189 - - - 49,135 - -
Div Payout % - 54.74% - - - 28.99% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,745,219 2,688,919 2,554,983 2,484,495 3,381,828 4,495,859 4,331,234 -26.19%
NOSH 1,818,026 1,829,197 1,824,988 1,813,500 1,818,187 2,456,753 2,392,947 -16.72%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.82% 7.29% 6.23% 7.16% 7.40% 5.23% 5.59% -
ROE 10.07% 9.32% 8.03% 9.15% 6.97% 3.77% 4.20% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 194.43 187.83 180.35 175.02 175.21 131.81 135.98 26.89%
EPS 15.20 13.70 11.20 12.40 12.80 6.90 7.60 58.67%
DPS 0.00 7.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.51 1.47 1.40 1.37 1.86 1.83 1.81 -11.37%
Adjusted Per Share Value based on latest NOSH - 1,808,500
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 81.08 78.81 75.50 72.81 73.07 74.28 74.64 5.66%
EPS 6.34 5.75 4.70 5.22 5.41 3.89 4.17 32.18%
DPS 0.00 3.15 0.00 0.00 0.00 1.13 0.00 -
NAPS 0.6297 0.6168 0.5861 0.5699 0.7757 1.0313 0.9935 -26.19%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.83 1.69 1.36 1.44 1.78 2.35 2.40 -
P/RPS 0.00 0.90 0.75 0.82 1.02 1.78 1.76 -
P/EPS 0.00 12.34 12.10 11.49 13.73 34.06 31.58 -
EY 0.00 8.11 8.26 8.71 7.28 2.94 3.17 -
DY 0.00 4.44 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 1.83 1.15 0.97 1.05 0.96 1.28 1.33 23.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 30/05/03 20/02/03 18/11/02 30/08/02 16/05/02 -
Price 1.89 1.89 1.69 1.68 1.71 2.22 2.49 -
P/RPS 0.00 1.01 0.94 0.96 0.98 1.68 1.83 -
P/EPS 0.00 13.80 15.04 13.40 13.19 32.17 32.76 -
EY 0.00 7.25 6.65 7.46 7.58 3.11 3.05 -
DY 0.00 3.97 0.00 0.00 0.00 0.90 0.00 -
P/NAPS 1.89 1.29 1.21 1.23 0.92 1.21 1.38 23.30%

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