[RHBBANK] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.39%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Revenue 6,006,373 6,187,532 5,285,270 4,354,405 3,291,318 3,253,969 3,468,469 7.58%
PBT 1,547,326 1,161,010 802,904 570,690 419,745 433,954 719,517 10.73%
Tax -409,913 -297,466 -225,161 -245,017 -214,658 -252,090 -405,690 0.13%
NP 1,137,413 863,544 577,742 325,673 205,086 181,864 313,826 18.71%
-
NP to SH 1,135,780 719,666 419,424 325,673 205,086 181,864 313,826 18.68%
-
Tax Rate 26.49% 25.62% 28.04% 42.93% 51.14% 58.09% 56.38% -
Total Cost 4,868,960 5,323,988 4,707,528 4,028,732 3,086,232 3,072,105 3,154,642 5.95%
-
Net Worth 7,528,844 6,156,051 4,782,161 3,226,353 2,554,983 4,331,234 3,731,992 9.79%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Div 258,131 128,972 48,488 85,063 - - - -
Div Payout % 22.73% 17.92% 11.56% 26.12% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 7,528,844 6,156,051 4,782,161 3,226,353 2,554,983 4,331,234 3,731,992 9.79%
NOSH 2,151,098 1,934,587 1,818,312 1,822,798 1,824,988 2,392,947 2,120,450 0.19%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.94% 13.96% 10.93% 7.48% 6.23% 5.59% 9.05% -
ROE 15.09% 11.69% 8.77% 10.09% 8.03% 4.20% 8.41% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
RPS 279.22 319.84 290.67 238.89 180.35 135.98 163.57 7.38%
EPS 52.80 37.20 23.07 17.87 11.20 7.60 14.80 18.46%
DPS 12.00 6.67 2.67 4.67 0.00 0.00 0.00 -
NAPS 3.50 3.1821 2.63 1.77 1.40 1.81 1.76 9.59%
Adjusted Per Share Value based on latest NOSH - 1,840,255
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
RPS 137.76 141.92 121.22 99.87 75.49 74.63 79.55 7.58%
EPS 26.05 16.51 9.62 7.47 4.70 4.17 7.20 18.68%
DPS 5.92 2.96 1.11 1.95 0.00 0.00 0.00 -
NAPS 1.7268 1.4119 1.0968 0.74 0.586 0.9934 0.856 9.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 31/03/03 29/03/02 30/03/01 -
Price 4.00 6.00 2.84 2.47 1.36 2.40 1.98 -
P/RPS 1.43 1.88 0.98 1.03 0.75 1.76 1.21 2.25%
P/EPS 7.58 16.13 12.31 13.82 12.10 31.58 13.38 -7.29%
EY 13.20 6.20 8.12 7.23 8.26 3.17 7.47 7.87%
DY 3.00 1.11 0.94 1.89 0.00 0.00 0.00 -
P/NAPS 1.14 1.89 1.08 1.40 0.97 1.33 1.13 0.11%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Date 24/11/08 19/11/07 21/11/06 21/11/05 30/05/03 16/05/02 16/05/01 -
Price 3.64 5.75 3.34 2.39 1.69 2.49 1.83 -
P/RPS 1.30 1.80 1.15 1.00 0.94 1.83 1.12 2.00%
P/EPS 6.89 15.46 14.48 13.38 15.04 32.76 12.36 -7.48%
EY 14.51 6.47 6.91 7.48 6.65 3.05 8.09 8.09%
DY 3.30 1.16 0.80 1.95 0.00 0.00 0.00 -
P/NAPS 1.04 1.81 1.27 1.35 1.21 1.38 1.04 0.00%

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
Post a Comment