[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 29.28%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 3,963,953 2,515,252 1,200,630 4,440,789 3,265,804 2,067,033 969,451 155.48%
PBT 602,178 405,574 203,290 578,649 428,018 300,575 140,237 163.95%
Tax -168,871 -116,730 -63,896 -262,871 -183,763 -135,451 -70,532 78.87%
NP 433,307 288,844 139,394 315,778 244,255 165,124 69,705 237.70%
-
NP to SH 314,568 212,232 101,141 315,778 244,255 165,124 69,705 172.83%
-
Tax Rate 28.04% 28.78% 31.43% 45.43% 42.93% 45.06% 50.29% -
Total Cost 3,530,646 2,226,408 1,061,236 4,125,011 3,021,549 1,901,909 899,746 148.57%
-
Net Worth 4,782,161 4,702,036 4,634,096 5,512,425 3,226,353 3,139,170 3,136,725 32.43%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 36,366 36,591 - 63,885 63,797 63,509 - -
Div Payout % 11.56% 17.24% - 20.23% 26.12% 38.46% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 4,782,161 4,702,036 4,634,096 5,512,425 3,226,353 3,139,170 3,136,725 32.43%
NOSH 1,818,312 1,829,586 1,838,927 1,825,306 1,822,798 1,814,549 1,834,342 -0.58%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.93% 11.48% 11.61% 7.11% 7.48% 7.99% 7.19% -
ROE 6.58% 4.51% 2.18% 5.73% 7.57% 5.26% 2.22% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 218.00 137.48 65.29 243.29 179.16 113.91 52.85 156.98%
EPS 17.30 11.60 5.50 17.30 13.40 9.10 3.80 174.43%
DPS 2.00 2.00 0.00 3.50 3.50 3.50 0.00 -
NAPS 2.63 2.57 2.52 3.02 1.77 1.73 1.71 33.20%
Adjusted Per Share Value based on latest NOSH - 1,833,923
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 90.93 57.70 27.54 101.86 74.91 47.41 22.24 155.47%
EPS 7.22 4.87 2.32 7.24 5.60 3.79 1.60 172.82%
DPS 0.83 0.84 0.00 1.47 1.46 1.46 0.00 -
NAPS 1.097 1.0786 1.063 1.2645 0.7401 0.7201 0.7195 32.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.84 2.75 2.43 2.21 2.47 2.10 2.30 -
P/RPS 1.30 2.00 3.72 0.91 1.38 1.84 4.35 -55.26%
P/EPS 16.42 23.71 44.18 12.77 18.43 23.08 60.53 -58.06%
EY 6.09 4.22 2.26 7.83 5.43 4.33 1.65 138.64%
DY 0.70 0.73 0.00 1.58 1.42 1.67 0.00 -
P/NAPS 1.08 1.07 0.96 0.73 1.40 1.21 1.35 -13.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 29/08/06 22/05/06 28/02/06 21/11/05 30/08/05 25/05/05 -
Price 3.34 2.70 2.50 2.46 2.39 2.32 2.15 -
P/RPS 1.53 1.96 3.83 1.01 1.33 2.04 4.07 -47.88%
P/EPS 19.31 23.28 45.45 14.22 17.84 25.49 56.58 -51.13%
EY 5.18 4.30 2.20 7.03 5.61 3.92 1.77 104.46%
DY 0.60 0.74 0.00 1.42 1.46 1.51 0.00 -
P/NAPS 1.27 1.05 0.99 0.81 1.35 1.34 1.26 0.52%

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