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

Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -17.07%
YoY- 27.74%
View:
Show?
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 1,494,123 1,500,803 1,448,701 1,175,362 881,506 780,551 877,064 7.35%
PBT 488,732 309,816 196,604 127,443 96,102 75,070 146,573 17.40%
Tax -130,137 -77,769 -52,141 -48,312 -55,971 -41,340 -93,266 4.53%
NP 358,595 232,047 144,463 79,131 40,131 33,730 53,307 28.90%
-
NP to SH 358,344 231,229 102,336 79,131 40,131 33,730 53,307 28.89%
-
Tax Rate 26.63% 25.10% 26.52% 37.91% 58.24% 55.07% 63.63% -
Total Cost 1,135,528 1,268,756 1,304,238 1,096,231 841,375 746,821 823,757 4.36%
-
Net Worth 7,555,445 6,876,577 4,806,137 3,257,252 2,600,308 4,696,253 4,079,144 8.55%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 7,555,445 6,876,577 4,806,137 3,257,252 2,600,308 4,696,253 4,079,144 8.55%
NOSH 2,158,698 2,161,018 1,827,428 1,840,255 1,857,363 2,594,615 2,317,695 -0.94%
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 24.00% 15.46% 9.97% 6.73% 4.55% 4.32% 6.08% -
ROE 4.74% 3.36% 2.13% 2.43% 1.54% 0.72% 1.31% -
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 69.21 69.45 79.28 63.87 47.46 30.08 37.84 8.37%
EPS 16.60 10.70 5.60 4.30 2.20 1.30 2.30 30.12%
DPS 0.00 0.00 0.00 0.00 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 34.27 34.42 33.23 26.96 20.22 17.90 20.12 7.35%
EPS 8.22 5.30 2.35 1.81 0.92 0.77 1.22 28.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7329 1.5772 1.1023 0.7471 0.5964 1.0771 0.9356 8.55%
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 5.78 8.64 3.58 3.87 2.87 7.98 5.23 1.34%
P/EPS 24.10 56.07 50.71 57.44 62.94 184.62 86.09 -15.59%
EY 4.15 1.78 1.97 1.74 1.59 0.54 1.16 18.50%
DY 0.00 0.00 0.00 0.00 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 5.26 8.28 4.21 3.74 3.56 8.28 4.84 1.11%
P/EPS 21.93 53.74 59.64 55.58 78.22 191.54 79.57 -15.77%
EY 4.56 1.86 1.68 1.80 1.28 0.52 1.26 18.68%
DY 0.00 0.00 0.00 0.00 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