[RHBBANK] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 44.75%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,509,174 1,200,630 969,451 2,674,456 796,395 848,777 859,235 9.05%
PBT 273,501 203,290 140,237 389,592 107,826 141,690 207,199 4.36%
Tax -73,307 -63,896 -70,532 -177,646 -48,892 -86,603 -110,278 -6.08%
NP 200,194 139,394 69,705 211,946 58,934 55,087 96,921 11.80%
-
NP to SH 146,323 101,141 69,705 211,946 58,934 55,087 96,921 6.54%
-
Tax Rate 26.80% 31.43% 50.29% 45.60% 45.34% 61.12% 53.22% -
Total Cost 1,308,980 1,061,236 899,746 2,462,510 737,461 793,690 762,314 8.67%
-
Net Worth 5,084,724 4,634,096 3,136,725 2,832,036 3,381,828 4,085,618 3,711,868 4.95%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 118,762 - - - -
Div Payout % - - - 56.03% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 5,084,724 4,634,096 3,136,725 2,832,036 3,381,828 4,085,618 3,711,868 4.95%
NOSH 1,829,037 1,838,927 1,834,342 1,827,120 1,818,187 2,295,291 2,062,149 -1.82%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.27% 11.61% 7.19% 7.92% 7.40% 6.49% 11.28% -
ROE 2.88% 2.18% 2.22% 7.48% 1.74% 1.35% 2.61% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 82.51 65.29 52.85 146.38 43.80 36.98 41.67 11.07%
EPS 8.00 5.50 3.80 11.60 3.20 2.40 4.70 8.52%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 2.78 2.52 1.71 1.55 1.86 1.78 1.80 6.91%
Adjusted Per Share Value based on latest NOSH - 1,820,000
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.62 27.54 22.24 61.35 18.27 19.47 19.71 9.05%
EPS 3.36 2.32 1.60 4.86 1.35 1.26 2.22 6.58%
DPS 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
NAPS 1.1664 1.063 0.7195 0.6496 0.7757 0.9372 0.8514 4.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 30/09/02 27/09/01 29/09/00 -
Price 4.78 2.43 2.30 2.27 1.78 1.96 2.51 -
P/RPS 5.79 3.72 4.35 1.55 4.06 5.30 6.02 -0.59%
P/EPS 59.75 44.18 60.53 19.57 54.92 81.67 53.40 1.74%
EY 1.67 2.26 1.65 5.11 1.82 1.22 1.87 -1.72%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 1.72 0.96 1.35 1.46 0.96 1.10 1.39 3.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 30/09/00 CAGR
Date 21/05/07 22/05/06 25/05/05 27/05/04 18/11/02 08/11/01 14/02/01 -
Price 4.74 2.50 2.15 1.92 1.71 1.95 2.65 -
P/RPS 5.74 3.83 4.07 1.31 3.90 5.27 6.36 -1.56%
P/EPS 59.25 45.45 56.58 16.55 52.76 81.25 56.38 0.76%
EY 1.69 2.20 1.77 6.04 1.90 1.23 1.77 -0.70%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 1.71 0.99 1.26 1.24 0.92 1.10 1.47 2.35%

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