[RHBBANK] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 40.95%
YoY- 97.21%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 3,641,808 3,642,436 3,523,159 3,435,841 3,266,199 3,165,244 3,185,805 9.31%
PBT 507,915 500,713 489,390 433,132 368,475 347,443 345,268 29.31%
Tax -198,668 -216,124 -227,887 -182,532 -190,680 -187,030 -203,126 -1.46%
NP 309,247 284,589 261,503 250,600 177,795 160,413 142,142 67.82%
-
NP to SH 309,247 284,589 261,503 250,600 177,795 160,413 142,142 67.82%
-
Tax Rate 39.11% 43.16% 46.57% 42.14% 51.75% 53.83% 58.83% -
Total Cost 3,332,561 3,357,847 3,261,656 3,185,241 3,088,404 3,004,831 3,043,663 6.22%
-
Net Worth 2,820,999 2,835,836 2,745,219 2,698,725 2,600,308 2,477,645 3,381,828 -11.37%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 256,633 192,933 137,690 137,690 55,196 55,196 55,196 178.31%
Div Payout % 82.99% 67.79% 52.65% 54.94% 31.05% 34.41% 38.83% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,820,999 2,835,836 2,745,219 2,698,725 2,600,308 2,477,645 3,381,828 -11.37%
NOSH 1,820,000 1,841,452 1,818,026 1,835,867 1,857,363 1,808,500 1,818,187 0.06%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.49% 7.81% 7.42% 7.29% 5.44% 5.07% 4.46% -
ROE 10.96% 10.04% 9.53% 9.29% 6.84% 6.47% 4.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 200.10 197.80 193.79 187.15 175.85 175.02 175.22 9.24%
EPS 16.99 15.45 14.38 13.65 9.57 8.87 7.82 67.66%
DPS 14.00 10.50 7.57 7.50 2.97 3.05 3.04 176.54%
NAPS 1.55 1.54 1.51 1.47 1.40 1.37 1.86 -11.43%
Adjusted Per Share Value based on latest NOSH - 1,835,867
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 83.53 83.54 80.81 78.80 74.91 72.60 73.07 9.32%
EPS 7.09 6.53 6.00 5.75 4.08 3.68 3.26 67.78%
DPS 5.89 4.43 3.16 3.16 1.27 1.27 1.27 177.84%
NAPS 0.647 0.6504 0.6296 0.619 0.5964 0.5683 0.7757 -11.38%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.27 2.08 1.83 1.69 1.36 1.44 1.78 -
P/RPS 1.13 1.05 0.94 0.90 0.77 0.82 1.02 7.05%
P/EPS 13.36 13.46 12.72 12.38 14.21 16.23 22.77 -29.89%
EY 7.49 7.43 7.86 8.08 7.04 6.16 4.39 42.73%
DY 6.17 5.05 4.14 4.44 2.19 2.12 1.71 135.06%
P/NAPS 1.46 1.35 1.21 1.15 0.97 1.05 0.96 32.21%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 19/11/03 28/08/03 30/05/03 20/02/03 18/11/02 -
Price 1.92 2.73 1.89 1.89 1.69 1.68 1.71 -
P/RPS 0.96 1.38 0.98 1.01 0.96 0.96 0.98 -1.36%
P/EPS 11.30 17.66 13.14 13.85 17.65 18.94 21.87 -35.58%
EY 8.85 5.66 7.61 7.22 5.66 5.28 4.57 55.30%
DY 7.29 3.85 4.01 3.97 1.76 1.82 1.78 155.75%
P/NAPS 1.24 1.77 1.25 1.29 1.21 1.23 0.92 21.99%

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