[RHBBANK] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -9.8%
YoY- 12.77%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,587,156 3,534,852 3,435,841 3,291,318 3,173,966 3,185,580 3,238,187 7.04%
PBT 529,004 481,076 433,132 419,745 437,414 431,304 401,403 20.14%
Tax -236,152 -204,736 -182,532 -214,658 -210,046 -195,568 -231,887 1.21%
NP 292,852 276,340 250,600 205,086 227,368 235,736 169,516 43.83%
-
NP to SH 292,852 276,340 250,600 205,086 227,368 235,736 169,516 43.83%
-
Tax Rate 44.64% 42.56% 42.14% 51.14% 48.02% 45.34% 57.77% -
Total Cost 3,294,304 3,258,512 3,185,241 3,086,232 2,946,598 2,949,844 3,068,671 4.83%
-
Net Worth 2,818,700 2,745,219 2,688,919 2,554,983 2,484,495 3,381,828 4,495,859 -26.68%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 109,819 - 137,189 - - - 49,135 70.69%
Div Payout % 37.50% - 54.74% - - - 28.99% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,818,700 2,745,219 2,688,919 2,554,983 2,484,495 3,381,828 4,495,859 -26.68%
NOSH 1,830,325 1,818,026 1,829,197 1,824,988 1,813,500 1,818,187 2,456,753 -17.77%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.16% 7.82% 7.29% 6.23% 7.16% 7.40% 5.23% -
ROE 10.39% 10.07% 9.32% 8.03% 9.15% 6.97% 3.77% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 195.98 194.43 187.83 180.35 175.02 175.21 131.81 30.17%
EPS 16.00 15.20 13.70 11.20 12.40 12.80 6.90 74.92%
DPS 6.00 0.00 7.50 0.00 0.00 0.00 2.00 107.59%
NAPS 1.54 1.51 1.47 1.40 1.37 1.86 1.83 -10.83%
Adjusted Per Share Value based on latest NOSH - 1,857,363
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 82.27 81.08 78.80 75.49 72.80 73.06 74.27 7.03%
EPS 6.72 6.34 5.75 4.70 5.21 5.41 3.89 43.82%
DPS 2.52 0.00 3.15 0.00 0.00 0.00 1.13 70.44%
NAPS 0.6465 0.6296 0.6167 0.586 0.5698 0.7757 1.0312 -26.68%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.08 1.83 1.69 1.36 1.44 1.78 2.35 -
P/RPS 0.00 0.00 0.90 0.75 0.82 1.02 1.78 -
P/EPS 0.00 0.00 12.34 12.10 11.49 13.73 34.06 -
EY 0.00 0.00 8.11 8.26 8.71 7.28 2.94 -
DY 0.00 0.00 4.44 0.00 0.00 0.00 0.85 -
P/NAPS 2.08 1.83 1.15 0.97 1.05 0.96 1.28 38.09%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 30/05/03 20/02/03 18/11/02 30/08/02 -
Price 2.73 1.89 1.89 1.69 1.68 1.71 2.22 -
P/RPS 0.00 0.00 1.01 0.94 0.96 0.98 1.68 -
P/EPS 0.00 0.00 13.80 15.04 13.40 13.19 32.17 -
EY 0.00 0.00 7.25 6.65 7.46 7.58 3.11 -
DY 0.00 0.00 3.97 0.00 0.00 0.00 0.90 -
P/NAPS 2.73 1.89 1.29 1.21 1.23 0.92 1.21 71.76%

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