[RHBBANK] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 12.85%
YoY- -0.48%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,523,159 3,435,841 3,266,199 3,165,244 3,185,805 3,238,187 3,276,499 4.95%
PBT 489,390 433,132 368,475 347,443 345,268 379,132 407,355 12.99%
Tax -227,887 -182,532 -190,680 -187,030 -203,126 -252,062 -276,724 -12.13%
NP 261,503 250,600 177,795 160,413 142,142 127,070 130,631 58.77%
-
NP to SH 261,503 250,600 177,795 160,413 142,142 127,070 130,631 58.77%
-
Tax Rate 46.57% 42.14% 51.75% 53.83% 58.83% 66.48% 67.93% -
Total Cost 3,261,656 3,185,241 3,088,404 3,004,831 3,043,663 3,111,117 3,145,868 2.43%
-
Net Worth 2,745,219 2,698,725 2,600,308 2,477,645 3,381,828 2,759,833 4,696,253 -30.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 137,690 137,690 55,196 55,196 55,196 55,196 91,803 30.99%
Div Payout % 52.65% 54.94% 31.05% 34.41% 38.83% 43.44% 70.28% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,745,219 2,698,725 2,600,308 2,477,645 3,381,828 2,759,833 4,696,253 -30.06%
NOSH 1,818,026 1,835,867 1,857,363 1,808,500 1,818,187 2,759,833 2,594,615 -21.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.42% 7.29% 5.44% 5.07% 4.46% 3.92% 3.99% -
ROE 9.53% 9.29% 6.84% 6.47% 4.20% 4.60% 2.78% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 193.79 187.15 175.85 175.02 175.22 117.33 126.28 33.01%
EPS 14.38 13.65 9.57 8.87 7.82 4.60 5.03 101.30%
DPS 7.57 7.50 2.97 3.05 3.04 2.00 3.54 65.90%
NAPS 1.51 1.47 1.40 1.37 1.86 1.00 1.81 -11.37%
Adjusted Per Share Value based on latest NOSH - 1,808,500
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 80.81 78.80 74.91 72.60 73.07 74.27 75.15 4.95%
EPS 6.00 5.75 4.08 3.68 3.26 2.91 3.00 58.67%
DPS 3.16 3.16 1.27 1.27 1.27 1.27 2.11 30.86%
NAPS 0.6296 0.619 0.5964 0.5683 0.7757 0.633 1.0771 -30.06%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.83 1.69 1.36 1.44 1.78 2.35 2.40 -
P/RPS 0.94 0.90 0.77 0.82 1.02 2.00 1.90 -37.42%
P/EPS 12.72 12.38 14.21 16.23 22.77 51.04 47.67 -58.51%
EY 7.86 8.08 7.04 6.16 4.39 1.96 2.10 140.87%
DY 4.14 4.44 2.19 2.12 1.71 0.85 1.47 99.30%
P/NAPS 1.21 1.15 0.97 1.05 0.96 2.35 1.33 -6.10%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 30/05/03 20/02/03 18/11/02 30/08/02 16/05/02 -
Price 1.89 1.89 1.69 1.68 1.71 2.22 2.49 -
P/RPS 0.98 1.01 0.96 0.96 0.98 1.89 1.97 -37.19%
P/EPS 13.14 13.85 17.65 18.94 21.87 48.22 49.46 -58.64%
EY 7.61 7.22 5.66 5.28 4.57 2.07 2.02 141.92%
DY 4.01 3.97 1.76 1.82 1.78 0.90 1.42 99.66%
P/NAPS 1.25 1.29 1.21 1.23 0.92 2.22 1.38 -6.37%

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