[RHBBANK] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 51.81%
YoY- 21.6%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,175,362 1,076,881 969,451 1,041,472 940,314 941,202 880,878 21.17%
PBT 127,443 160,338 140,237 100,294 120,769 139,906 125,090 1.24%
Tax -48,312 -64,919 -70,532 -6,251 -58,823 -50,634 -59,570 -13.02%
NP 79,131 95,419 69,705 94,043 61,946 89,272 65,520 13.39%
-
NP to SH 79,131 95,419 69,705 94,043 61,946 89,272 65,520 13.39%
-
Tax Rate 37.91% 40.49% 50.29% 6.23% 48.71% 36.19% 47.62% -
Total Cost 1,096,231 981,462 899,746 947,429 878,368 851,930 815,358 21.79%
-
Net Worth 3,257,252 3,174,516 3,136,725 3,020,227 2,915,105 2,896,785 2,820,999 10.05%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 64,224 - 63,298 63,767 - 63,700 -
Div Payout % - 67.31% - 67.31% 102.94% - 97.22% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 3,257,252 3,174,516 3,136,725 3,020,227 2,915,105 2,896,785 2,820,999 10.05%
NOSH 1,840,255 1,834,980 1,834,342 1,808,519 1,821,941 1,821,877 1,820,000 0.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.73% 8.86% 7.19% 9.03% 6.59% 9.48% 7.44% -
ROE 2.43% 3.01% 2.22% 3.11% 2.13% 3.08% 2.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 63.87 58.69 52.85 57.59 51.61 51.66 48.40 20.28%
EPS 4.30 5.20 3.80 5.20 3.40 4.90 3.60 12.56%
DPS 0.00 3.50 0.00 3.50 3.50 0.00 3.50 -
NAPS 1.77 1.73 1.71 1.67 1.60 1.59 1.55 9.24%
Adjusted Per Share Value based on latest NOSH - 1,808,519
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.96 24.70 22.24 23.89 21.57 21.59 20.20 21.20%
EPS 1.81 2.19 1.60 2.16 1.42 2.05 1.50 13.32%
DPS 0.00 1.47 0.00 1.45 1.46 0.00 1.46 -
NAPS 0.7471 0.7281 0.7194 0.6927 0.6686 0.6644 0.647 10.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.47 2.10 2.30 2.34 2.06 1.87 2.27 -
P/RPS 3.87 3.58 4.35 4.06 3.99 3.62 4.69 -12.01%
P/EPS 57.44 40.38 60.53 45.00 60.59 38.16 63.06 -6.02%
EY 1.74 2.48 1.65 2.22 1.65 2.62 1.59 6.18%
DY 0.00 1.67 0.00 1.50 1.70 0.00 1.54 -
P/NAPS 1.40 1.21 1.35 1.40 1.29 1.18 1.46 -2.75%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 30/08/05 25/05/05 28/02/05 19/11/04 27/08/04 27/05/04 -
Price 2.39 2.32 2.15 2.24 2.24 1.88 1.92 -
P/RPS 3.74 3.95 4.07 3.89 4.34 3.64 3.97 -3.89%
P/EPS 55.58 44.62 56.58 43.08 65.88 38.37 53.33 2.79%
EY 1.80 2.24 1.77 2.32 1.52 2.61 1.88 -2.85%
DY 0.00 1.51 0.00 1.56 1.56 0.00 1.82 -
P/NAPS 1.35 1.34 1.26 1.34 1.40 1.18 1.24 5.82%

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