[RHBBANK] QoQ Cumulative Quarter Result on 30-Sep-2004

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004
Profit Trend
QoQ- 20.57%
YoY- 425.68%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,067,033 969,451 5,597,444 4,555,972 3,615,658 2,674,456 1,793,578 9.93%
PBT 300,575 140,237 750,561 650,267 529,498 389,592 264,502 8.90%
Tax -135,451 -70,532 -293,354 -287,103 -228,280 -177,646 -118,076 9.59%
NP 165,124 69,705 457,207 363,164 301,218 211,946 146,426 8.34%
-
NP to SH 165,124 69,705 457,207 363,164 301,218 211,946 146,426 8.34%
-
Tax Rate 45.06% 50.29% 39.08% 44.15% 43.11% 45.60% 44.64% -
Total Cost 1,901,909 899,746 5,140,237 4,192,808 3,314,440 2,462,510 1,647,152 10.07%
-
Net Worth 3,139,170 3,136,725 3,041,974 2,919,911 2,902,646 2,832,036 2,818,700 7.44%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 63,509 - 182,154 182,494 118,661 118,762 54,909 10.19%
Div Payout % 38.46% - 39.84% 50.25% 39.39% 56.03% 37.50% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 3,139,170 3,136,725 3,041,974 2,919,911 2,902,646 2,832,036 2,818,700 7.44%
NOSH 1,814,549 1,834,342 1,821,541 1,824,944 1,825,563 1,827,120 1,830,325 -0.57%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.99% 7.19% 8.17% 7.97% 8.33% 7.92% 8.16% -
ROE 5.26% 2.22% 15.03% 12.44% 10.38% 7.48% 5.19% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 113.91 52.85 307.29 249.65 198.06 146.38 97.99 10.56%
EPS 9.10 3.80 25.10 19.90 16.50 11.60 8.00 8.97%
DPS 3.50 0.00 10.00 10.00 6.50 6.50 3.00 10.83%
NAPS 1.73 1.71 1.67 1.60 1.59 1.55 1.54 8.07%
Adjusted Per Share Value based on latest NOSH - 1,821,941
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.41 22.24 128.40 104.51 82.94 61.35 41.14 9.92%
EPS 3.79 1.60 10.49 8.33 6.91 4.86 3.36 8.36%
DPS 1.46 0.00 4.18 4.19 2.72 2.72 1.26 10.33%
NAPS 0.7201 0.7195 0.6978 0.6698 0.6658 0.6496 0.6466 7.44%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.10 2.30 2.34 2.06 1.87 2.27 2.08 -
P/RPS 1.84 4.35 0.76 0.83 0.94 1.55 0.00 -
P/EPS 23.08 60.53 9.32 10.35 11.33 19.57 0.00 -
EY 4.33 1.65 10.73 9.66 8.82 5.11 0.00 -
DY 1.67 0.00 4.27 4.85 3.48 2.86 0.00 -
P/NAPS 1.21 1.35 1.40 1.29 1.18 1.46 2.08 -30.33%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 28/02/05 19/11/04 27/08/04 27/05/04 26/02/04 -
Price 2.32 2.15 2.24 2.24 1.88 1.92 2.73 -
P/RPS 2.04 4.07 0.73 0.90 0.95 1.31 0.00 -
P/EPS 25.49 56.58 8.92 11.26 11.39 16.55 0.00 -
EY 3.92 1.77 11.21 8.88 8.78 6.04 0.00 -
DY 1.51 0.00 4.46 4.46 3.46 3.39 0.00 -
P/NAPS 1.34 1.26 1.34 1.40 1.18 1.24 2.73 -37.80%

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