[RHBBANK] QoQ TTM Result on 31-Dec-2003

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003
Profit Trend
QoQ- 8.83%
YoY- 77.41%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,672,259 3,615,658 3,641,808 3,642,436 3,523,159 3,435,841 3,266,199 8.10%
PBT 529,998 529,498 507,915 500,713 489,390 433,132 368,475 27.33%
Tax -235,919 -228,280 -198,668 -216,124 -227,887 -182,532 -190,680 15.20%
NP 294,079 301,218 309,247 284,589 261,503 250,600 177,795 39.73%
-
NP to SH 294,079 301,218 309,247 284,589 261,503 250,600 177,795 39.73%
-
Tax Rate 44.51% 43.11% 39.11% 43.16% 46.57% 42.14% 51.75% -
Total Cost 3,378,180 3,314,440 3,332,561 3,357,847 3,261,656 3,185,241 3,088,404 6.14%
-
Net Worth 2,915,105 2,896,785 2,820,999 2,835,836 2,745,219 2,698,725 2,600,308 7.89%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 182,711 118,943 256,633 192,933 137,690 137,690 55,196 121.62%
Div Payout % 62.13% 39.49% 82.99% 67.79% 52.65% 54.94% 31.05% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,915,105 2,896,785 2,820,999 2,835,836 2,745,219 2,698,725 2,600,308 7.89%
NOSH 1,821,941 1,821,877 1,820,000 1,841,452 1,818,026 1,835,867 1,857,363 -1.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.01% 8.33% 8.49% 7.81% 7.42% 7.29% 5.44% -
ROE 10.09% 10.40% 10.96% 10.04% 9.53% 9.29% 6.84% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 201.56 198.46 200.10 197.80 193.79 187.15 175.85 9.49%
EPS 16.14 16.53 16.99 15.45 14.38 13.65 9.57 41.55%
DPS 10.00 6.50 14.00 10.50 7.57 7.50 2.97 124.14%
NAPS 1.60 1.59 1.55 1.54 1.51 1.47 1.40 9.28%
Adjusted Per Share Value based on latest NOSH - 1,841,452
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 84.24 82.94 83.54 83.55 80.82 78.81 74.92 8.10%
EPS 6.75 6.91 7.09 6.53 6.00 5.75 4.08 39.75%
DPS 4.19 2.73 5.89 4.43 3.16 3.16 1.27 121.13%
NAPS 0.6687 0.6645 0.6471 0.6505 0.6297 0.619 0.5965 7.89%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.06 1.87 2.27 2.08 1.83 1.69 1.36 -
P/RPS 1.02 0.94 1.13 1.05 0.94 0.90 0.77 20.55%
P/EPS 12.76 11.31 13.36 13.46 12.72 12.38 14.21 -6.90%
EY 7.84 8.84 7.49 7.43 7.86 8.08 7.04 7.41%
DY 4.85 3.48 6.17 5.05 4.14 4.44 2.19 69.65%
P/NAPS 1.29 1.18 1.46 1.35 1.21 1.15 0.97 20.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 27/08/04 27/05/04 26/02/04 19/11/03 28/08/03 30/05/03 -
Price 2.24 1.88 1.92 2.73 1.89 1.89 1.69 -
P/RPS 1.11 0.95 0.96 1.38 0.98 1.01 0.96 10.13%
P/EPS 13.88 11.37 11.30 17.66 13.14 13.85 17.65 -14.76%
EY 7.21 8.79 8.85 5.66 7.61 7.22 5.66 17.45%
DY 4.46 3.46 7.29 3.85 4.01 3.97 1.76 85.55%
P/NAPS 1.40 1.18 1.24 1.77 1.25 1.29 1.21 10.18%

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