[RHBBANK] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -17.07%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,314,622 1,200,630 1,187,407 1,175,362 1,076,881 969,451 1,041,472 16.84%
PBT 202,284 203,290 150,631 127,443 160,338 140,237 100,294 59.83%
Tax -52,834 -63,896 -79,108 -48,312 -64,919 -70,532 -6,251 316.55%
NP 149,450 139,394 71,523 79,131 95,419 69,705 94,043 36.29%
-
NP to SH 111,091 101,141 71,523 79,131 95,419 69,705 94,043 11.78%
-
Tax Rate 26.12% 31.43% 52.52% 37.91% 40.49% 50.29% 6.23% -
Total Cost 1,165,172 1,061,236 1,115,884 1,096,231 981,462 899,746 947,429 14.83%
-
Net Worth 4,680,391 4,634,096 5,538,447 3,257,252 3,174,516 3,136,725 3,020,227 34.02%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 36,423 - - - 64,224 - 63,298 -30.88%
Div Payout % 32.79% - - - 67.31% - 67.31% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 4,680,391 4,634,096 5,538,447 3,257,252 3,174,516 3,136,725 3,020,227 34.02%
NOSH 1,821,163 1,838,927 1,833,923 1,840,255 1,834,980 1,834,342 1,808,519 0.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.37% 11.61% 6.02% 6.73% 8.86% 7.19% 9.03% -
ROE 2.37% 2.18% 1.29% 2.43% 3.01% 2.22% 3.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 72.19 65.29 64.75 63.87 58.69 52.85 57.59 16.30%
EPS 6.10 5.50 3.90 4.30 5.20 3.80 5.20 11.26%
DPS 2.00 0.00 0.00 0.00 3.50 0.00 3.50 -31.20%
NAPS 2.57 2.52 3.02 1.77 1.73 1.71 1.67 33.39%
Adjusted Per Share Value based on latest NOSH - 1,840,255
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.16 27.54 27.24 26.96 24.70 22.24 23.89 16.85%
EPS 2.55 2.32 1.64 1.82 2.19 1.60 2.16 11.73%
DPS 0.84 0.00 0.00 0.00 1.47 0.00 1.45 -30.57%
NAPS 1.0736 1.063 1.2704 0.7472 0.7282 0.7195 0.6928 34.02%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.75 2.43 2.21 2.47 2.10 2.30 2.34 -
P/RPS 3.81 3.72 3.41 3.87 3.58 4.35 4.06 -4.15%
P/EPS 45.08 44.18 56.67 57.44 40.38 60.53 45.00 0.11%
EY 2.22 2.26 1.76 1.74 2.48 1.65 2.22 0.00%
DY 0.73 0.00 0.00 0.00 1.67 0.00 1.50 -38.21%
P/NAPS 1.07 0.96 0.73 1.40 1.21 1.35 1.40 -16.44%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/05/06 28/02/06 21/11/05 30/08/05 25/05/05 28/02/05 -
Price 2.70 2.50 2.46 2.39 2.32 2.15 2.24 -
P/RPS 3.74 3.83 3.80 3.74 3.95 4.07 3.89 -2.59%
P/EPS 44.26 45.45 63.08 55.58 44.62 56.58 43.08 1.82%
EY 2.26 2.20 1.59 1.80 2.24 1.77 2.32 -1.73%
DY 0.74 0.00 0.00 0.00 1.51 0.00 1.56 -39.25%
P/NAPS 1.05 0.99 0.81 1.35 1.34 1.26 1.34 -15.04%

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