[RHBBANK] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Stock

[RHBBANK] RHB BANK BERHAD

Announcement Date

30-Aug-2002

Admission Sponsor

Sponsor

Financial Year

30-Jun-2002

Quarter

30-Jun-2002 [#4]

Profit Trend

QoQ- -6.79%

YoY- -35.52%

Quarter Report

RHB Capital Announceent Q4 (30 June 2002).doc

Latest QR

Upcoming QR

RHBBANK's Result

RHBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Annualized Quarter Result
Revenue	4,440,789	5,597,444	3,435,841	3,238,187	3,437,374	3,690,833	3,918,240	-0.13%
YoY %	-20.66%	62.91%	6.10%	-5.79%	-6.87%	-5.80%	-	-
Horiz. %	113.34%	142.86%	87.69%	82.64%	87.73%	94.20%	100.00%	-
PBT	578,649	750,561	433,132	401,403	621,527	791,107	-122,832	-
YoY %	-22.90%	73.29%	7.90%	-35.42%	-21.44%	744.06%	-	-
Horiz. %	-471.09%	-611.05%	-352.62%	-326.79%	-506.00%	-644.06%	100.00%	-
Tax	-262,871	-293,354	-182,532	-231,887	-358,617	-397,392	122,832	-
YoY %	10.39%	-60.71%	21.28%	35.34%	9.76%	-423.52%	-	-
Horiz. %	-214.01%	-238.83%	-148.60%	-188.78%	-291.96%	-323.52%	100.00%	-
NP	315,778	457,207	250,600	169,516	262,910	393,715	0	-100.00%
YoY %	-30.93%	82.44%	47.83%	-35.52%	-33.22%	0.00%	-	-
Horiz. %	80.20%	116.13%	63.65%	43.06%	66.78%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	315,778	457,207	250,600	169,516	262,910	393,715	-254,242	-
YoY %	-30.93%	82.44%	47.83%	-35.52%	-33.22%	254.86%	-	-
Horiz. %	-124.20%	-179.83%	-98.57%	-66.68%	-103.41%	-154.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.43%	39.08%	42.14%	57.77%	57.70%	50.23%	-	-
YoY %	16.25%	-7.26%	-27.06%	0.12%	14.87%	0.00%	-	-
Horiz. %	90.44%	77.80%	83.89%	115.01%	114.87%	100.00%	-	-
Total Cost	4,125,011	5,140,237	3,185,241	3,068,671	3,174,464	3,297,118	3,918,240	-0.05%
YoY %	-19.75%	61.38%	3.80%	-3.33%	-3.72%	-15.85%	-	-
Horiz. %	105.28%	131.19%	81.29%	78.32%	81.02%	84.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,512,425	3,041,974	2,688,919	4,495,859	3,877,922	3,517,453	2,646,260	-0.78%
YoY %	81.21%	13.13%	-40.19%	15.93%	10.25%	32.92%	-	-
Horiz. %	208.31%	114.95%	101.61%	169.89%	146.54%	132.92%	100.00%	-

	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Dividend
Div	63,885	182,154	137,189	49,135	109,545	199,855	33,496	-0.68%
YoY %	-64.93%	32.78%	179.21%	-55.15%	-45.19%	496.65%	-	-
Horiz. %	190.72%	543.81%	409.57%	146.69%	327.04%	596.65%	100.00%	-
Div Payout %	20.23%	39.84%	54.74%	28.99%	41.67%	50.76%	0.00%	-
YoY %	-49.22%	-27.22%	88.82%	-30.43%	-17.91%	0.00%	-	-
Horiz. %	39.85%	78.49%	107.84%	57.11%	82.09%	100.00%	-	-

	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Equity
Net Worth	5,512,425	3,041,974	2,688,919	4,495,859	3,877,922	3,517,453	2,646,260	-0.78%
YoY %	81.21%	13.13%	-40.19%	15.93%	10.25%	32.92%	-	-
Horiz. %	208.31%	114.95%	101.61%	169.89%	146.54%	132.92%	100.00%	-
NOSH	1,825,306	1,821,541	1,829,197	2,456,753	2,190,916	1,998,553	1,674,848	-0.09%
YoY %	0.21%	-0.42%	-25.54%	12.13%	9.63%	19.33%	-	-
Horiz. %	108.98%	108.76%	109.22%	146.69%	130.81%	119.33%	100.00%	-

	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Ratio Analysis
NP Margin	7.11%	8.17%	7.29%	5.23%	7.65%	10.67%	0.00%	-
YoY %	-12.97%	12.07%	39.39%	-31.63%	-28.30%	0.00%	-	-
Horiz. %	66.64%	76.57%	68.32%	49.02%	71.70%	100.00%	-	-
ROE	5.73%	15.03%	9.32%	3.77%	6.78%	11.19%	-9.61%	-
YoY %	-61.88%	61.27%	147.21%	-44.40%	-39.41%	216.44%	-	-
Horiz. %	-59.63%	-156.40%	-96.98%	-39.23%	-70.55%	-116.44%	100.00%	-

	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Per Share
RPS	243.29	307.29	187.83	131.81	156.89	184.68	233.95	-0.04%
YoY %	-20.83%	63.60%	42.50%	-15.99%	-15.05%	-21.06%	-	-
Horiz. %	103.99%	131.35%	80.29%	56.34%	67.06%	78.94%	100.00%	-
EPS	17.30	25.10	13.70	6.90	12.00	19.70	-15.18	-
YoY %	-31.08%	83.21%	98.55%	-42.50%	-39.09%	229.78%	-	-
Horiz. %	-113.97%	-165.35%	-90.25%	-45.45%	-79.05%	-129.78%	100.00%	-
DPS	3.50	10.00	7.50	2.00	5.00	10.00	2.00	-0.59%
YoY %	-65.00%	33.33%	275.00%	-60.00%	-50.00%	400.00%	-	-
Horiz. %	175.00%	500.00%	375.00%	100.00%	250.00%	500.00%	100.00%	-
NAPS	3.02	1.67	1.47	1.83	1.77	1.76	1.58	-0.69%
YoY %	80.84%	13.61%	-19.67%	3.39%	0.57%	11.39%	-	-
Horiz. %	191.14%	105.70%	93.04%	115.82%	112.03%	111.39%	100.00%	-

	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Adjusted Per Share Value based on latest NOSH - 2,759,833
RPS	101.85	128.38	78.80	74.27	78.84	84.65	89.87	-0.13%
YoY %	-20.67%	62.92%	6.10%	-5.80%	-6.86%	-5.81%	-	-
Horiz. %	113.33%	142.85%	87.68%	82.64%	87.73%	94.19%	100.00%	-
EPS	7.24	10.49	5.75	3.89	6.03	9.03	-5.83	-
YoY %	-30.98%	82.43%	47.81%	-35.49%	-33.22%	254.89%	-	-
Horiz. %	-124.19%	-179.93%	-98.63%	-66.72%	-103.43%	-154.89%	100.00%	-
DPS	1.47	4.18	3.15	1.13	2.51	4.58	0.77	-0.68%
YoY %	-64.83%	32.70%	178.76%	-54.98%	-45.20%	494.81%	-	-
Horiz. %	190.91%	542.86%	409.09%	146.75%	325.97%	594.81%	100.00%	-
NAPS	1.2643	0.6977	0.6167	1.0312	0.8894	0.8068	0.6069	-0.78%
YoY %	81.21%	13.13%	-40.20%	15.94%	10.24%	32.94%	-	-
Horiz. %	208.32%	114.96%	101.61%	169.91%	146.55%	132.94%	100.00%	-

	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	31/12/04	30/06/03	28/06/02	29/06/01	30/06/00	-	-
Price	2.21	2.34	1.69	2.35	2.00	4.12	0.00	-
P/RPS	0.91	0.76	0.90	1.78	1.27	2.23	0.00	-100.00%
YoY %	19.74%	-15.56%	-49.44%	40.16%	-43.05%	0.00%	-	-
Horiz. %	40.81%	34.08%	40.36%	79.82%	56.95%	100.00%	-	-
P/EPS	12.77	9.32	12.34	34.06	16.67	20.91	0.00	-100.00%
YoY %	37.02%	-24.47%	-63.77%	104.32%	-20.28%	0.00%	-	-
Horiz. %	61.07%	44.57%	59.01%	162.89%	79.72%	100.00%	-	-
EY	7.83	10.73	8.11	2.94	6.00	4.78	0.00	-100.00%
YoY %	-27.03%	32.31%	175.85%	-51.00%	25.52%	0.00%	-	-
Horiz. %	163.81%	224.48%	169.67%	61.51%	125.52%	100.00%	-	-
DY	1.58	4.27	4.44	0.85	2.50	2.43	0.00	-100.00%
YoY %	-63.00%	-3.83%	422.35%	-66.00%	2.88%	0.00%	-	-
Horiz. %	65.02%	175.72%	182.72%	34.98%	102.88%	100.00%	-	-
P/NAPS	0.73	1.40	1.15	1.28	1.13	2.34	0.00	-100.00%
YoY %	-47.86%	21.74%	-10.16%	13.27%	-51.71%	0.00%	-	-
Horiz. %	31.20%	59.83%	49.15%	54.70%	48.29%	100.00%	-	-

	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Announcement Date
Date	28/02/06	28/02/05	28/08/03	30/08/02	29/08/01	30/08/00	-	-
Price	2.46	2.24	1.89	2.22	2.56	4.12	0.00	-
P/RPS	1.01	0.73	1.01	1.68	1.63	2.23	0.00	-100.00%
YoY %	38.36%	-27.72%	-39.88%	3.07%	-26.91%	0.00%	-	-
Horiz. %	45.29%	32.74%	45.29%	75.34%	73.09%	100.00%	-	-
P/EPS	14.22	8.92	13.80	32.17	21.33	20.91	0.00	-100.00%
YoY %	59.42%	-35.36%	-57.10%	50.82%	2.01%	0.00%	-	-
Horiz. %	68.01%	42.66%	66.00%	153.85%	102.01%	100.00%	-	-
EY	7.03	11.21	7.25	3.11	4.69	4.78	0.00	-100.00%
YoY %	-37.29%	54.62%	133.12%	-33.69%	-1.88%	0.00%	-	-
Horiz. %	147.07%	234.52%	151.67%	65.06%	98.12%	100.00%	-	-
DY	1.42	4.46	3.97	0.90	1.95	2.43	0.00	-100.00%
YoY %	-68.16%	12.34%	341.11%	-53.85%	-19.75%	0.00%	-	-
Horiz. %	58.44%	183.54%	163.37%	37.04%	80.25%	100.00%	-	-
P/NAPS	0.81	1.34	1.29	1.21	1.45	2.34	0.00	-100.00%
YoY %	-39.55%	3.88%	6.61%	-16.55%	-38.03%	0.00%	-	-
Horiz. %	34.62%	57.26%	55.13%	51.71%	61.97%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos