[RHBBANK] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -26.7%
YoY- 18.98%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 909,865 883,713 967,352 881,506 790,588 796,395 797,710 9.13%
PBT 144,233 120,269 118,323 96,102 110,881 107,826 75,937 53.19%
Tax -66,892 -51,184 -21,538 -55,971 -56,131 -48,892 -42,819 34.52%
NP 77,341 69,085 96,785 40,131 54,750 58,934 33,118 75.74%
-
NP to SH 77,341 69,085 96,785 40,131 54,750 58,934 33,118 75.74%
-
Tax Rate 46.38% 42.56% 18.20% 58.24% 50.62% 45.34% 56.39% -
Total Cost 832,524 814,628 870,567 841,375 735,838 737,461 764,592 5.82%
-
Net Worth 2,835,836 2,745,219 2,698,725 2,600,308 2,477,645 3,381,828 5,050,494 -31.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 55,243 - 137,690 - - - 55,196 0.05%
Div Payout % 71.43% - 142.26% - - - 166.67% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,835,836 2,745,219 2,698,725 2,600,308 2,477,645 3,381,828 5,050,494 -31.86%
NOSH 1,841,452 1,818,026 1,835,867 1,857,363 1,808,500 1,818,187 2,759,833 -23.58%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.50% 7.82% 10.01% 4.55% 6.93% 7.40% 4.15% -
ROE 2.73% 2.52% 3.59% 1.54% 2.21% 1.74% 0.66% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 49.41 48.61 52.69 47.46 43.72 43.80 28.90 42.84%
EPS 4.20 3.80 5.30 2.20 3.00 3.20 1.20 129.99%
DPS 3.00 0.00 7.50 0.00 0.00 0.00 2.00 30.94%
NAPS 1.54 1.51 1.47 1.40 1.37 1.86 1.83 -10.83%
Adjusted Per Share Value based on latest NOSH - 1,857,363
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.87 20.27 22.19 20.22 18.13 18.27 18.30 9.12%
EPS 1.77 1.58 2.22 0.92 1.26 1.35 0.76 75.43%
DPS 1.27 0.00 3.16 0.00 0.00 0.00 1.27 0.00%
NAPS 0.6505 0.6297 0.619 0.5965 0.5683 0.7757 1.1585 -31.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.08 1.83 1.69 1.36 1.44 1.78 2.35 -
P/RPS 0.00 0.00 3.21 2.87 3.29 4.06 8.13 -
P/EPS 0.00 0.00 32.06 62.94 47.57 54.92 195.83 -
EY 0.00 0.00 3.12 1.59 2.10 1.82 0.51 -
DY 0.00 0.00 4.44 0.00 0.00 0.00 0.85 -
P/NAPS 2.08 1.83 1.15 0.97 1.05 0.96 1.28 38.09%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 30/05/03 20/02/03 18/11/02 30/08/02 -
Price 2.73 1.89 1.89 1.69 1.68 1.71 2.22 -
P/RPS 0.00 0.00 3.59 3.56 3.84 3.90 7.68 -
P/EPS 0.00 0.00 35.85 78.22 55.49 52.76 185.00 -
EY 0.00 0.00 2.79 1.28 1.80 1.90 0.54 -
DY 0.00 0.00 3.97 0.00 0.00 0.00 0.90 -
P/NAPS 2.73 1.89 1.29 1.21 1.23 0.92 1.21 71.76%

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