[RHBBANK] QoQ 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- -30.61%
YoY- -10.33%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,076,881 969,451 1,041,472 940,314 941,202 880,878 909,865 11.90%
PBT 160,338 140,237 100,294 120,769 139,906 125,090 144,233 7.31%
Tax -64,919 -70,532 -6,251 -58,823 -50,634 -59,570 -66,892 -1.97%
NP 95,419 69,705 94,043 61,946 89,272 65,520 77,341 15.04%
-
NP to SH 95,419 69,705 94,043 61,946 89,272 65,520 77,341 15.04%
-
Tax Rate 40.49% 50.29% 6.23% 48.71% 36.19% 47.62% 46.38% -
Total Cost 981,462 899,746 947,429 878,368 851,930 815,358 832,524 11.60%
-
Net Worth 3,174,516 3,136,725 3,020,227 2,915,105 2,896,785 2,820,999 2,835,836 7.81%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 64,224 - 63,298 63,767 - 63,700 55,243 10.57%
Div Payout % 67.31% - 67.31% 102.94% - 97.22% 71.43% -
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 3,174,516 3,136,725 3,020,227 2,915,105 2,896,785 2,820,999 2,835,836 7.81%
NOSH 1,834,980 1,834,342 1,808,519 1,821,941 1,821,877 1,820,000 1,841,452 -0.23%
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 8.86% 7.19% 9.03% 6.59% 9.48% 7.44% 8.50% -
ROE 3.01% 2.22% 3.11% 2.13% 3.08% 2.32% 2.73% -
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 58.69 52.85 57.59 51.61 51.66 48.40 49.41 12.17%
EPS 5.20 3.80 5.20 3.40 4.90 3.60 4.20 15.31%
DPS 3.50 0.00 3.50 3.50 0.00 3.50 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 24.70 22.24 23.89 21.57 21.59 20.21 20.87 11.89%
EPS 2.19 1.60 2.16 1.42 2.05 1.50 1.77 15.26%
DPS 1.47 0.00 1.45 1.46 0.00 1.46 1.27 10.25%
NAPS 0.7282 0.7195 0.6928 0.6687 0.6645 0.6471 0.6505 7.81%
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 3.58 4.35 4.06 3.99 3.62 4.69 0.00 -
P/EPS 40.38 60.53 45.00 60.59 38.16 63.06 0.00 -
EY 2.48 1.65 2.22 1.65 2.62 1.59 0.00 -
DY 1.67 0.00 1.50 1.70 0.00 1.54 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 3.95 4.07 3.89 4.34 3.64 3.97 0.00 -
P/EPS 44.62 56.58 43.08 65.88 38.37 53.33 0.00 -
EY 2.24 1.77 2.32 1.52 2.61 1.88 0.00 -
DY 1.51 0.00 1.56 1.56 0.00 1.82 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