[RHBBANK] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -9.61%
YoY- -23.95%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Revenue 1,509,498 1,516,172 1,542,837 1,187,407 1,041,472 967,352 797,710 10.29%
PBT 261,954 266,155 227,671 150,631 100,294 118,323 75,937 20.95%
Tax -65,259 -91,748 -65,081 -79,108 -6,251 -21,538 -42,819 6.68%
NP 196,695 174,407 162,590 71,523 94,043 96,785 33,118 31.48%
-
NP to SH 196,899 173,180 123,742 71,523 94,043 96,785 33,118 31.50%
-
Tax Rate 24.91% 34.47% 28.59% 52.52% 6.23% 18.20% 56.39% -
Total Cost 1,312,803 1,341,765 1,380,247 1,115,884 947,429 870,567 764,592 8.65%
-
Net Worth 7,854,322 7,078,732 4,913,285 5,538,447 3,020,227 2,698,725 5,050,494 7.01%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Div 229,354 294,406 109,184 - 63,298 137,690 55,196 24.45%
Div Payout % 116.48% 170.00% 88.24% - 67.31% 142.26% 166.67% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Net Worth 7,854,322 7,078,732 4,913,285 5,538,447 3,020,227 2,698,725 5,050,494 7.01%
NOSH 2,163,725 2,164,750 1,819,735 1,833,923 1,808,519 1,835,867 2,759,833 -3.66%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
NP Margin 13.03% 11.50% 10.54% 6.02% 9.03% 10.01% 4.15% -
ROE 2.51% 2.45% 2.52% 1.29% 3.11% 3.59% 0.66% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
RPS 69.76 70.04 84.78 64.75 57.59 52.69 28.90 14.49%
EPS 9.10 8.00 6.80 3.90 5.20 5.30 1.20 36.50%
DPS 10.60 13.60 6.00 0.00 3.50 7.50 2.00 29.20%
NAPS 3.63 3.27 2.70 3.02 1.67 1.47 1.83 11.09%
Adjusted Per Share Value based on latest NOSH - 1,833,923
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
RPS 34.62 34.77 35.39 27.23 23.89 22.19 18.30 10.28%
EPS 4.52 3.97 2.84 1.64 2.16 2.22 0.76 31.50%
DPS 5.26 6.75 2.50 0.00 1.45 3.16 1.27 24.39%
NAPS 1.8015 1.6236 1.1269 1.2703 0.6927 0.619 1.1584 7.01%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/06/03 28/06/02 -
Price 3.90 5.85 3.42 2.21 2.34 1.69 2.35 -
P/RPS 5.59 8.35 4.03 3.41 4.06 3.21 8.13 -5.59%
P/EPS 42.86 73.13 50.29 56.67 45.00 32.06 195.83 -20.81%
EY 2.33 1.37 1.99 1.76 2.22 3.12 0.51 26.28%
DY 2.72 2.32 1.75 0.00 1.50 4.44 0.85 19.56%
P/NAPS 1.07 1.79 1.27 0.73 1.40 1.15 1.28 -2.71%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Date 24/02/09 28/02/08 28/02/07 28/02/06 28/02/05 28/08/03 30/08/02 -
Price 3.74 5.20 4.38 2.46 2.24 1.89 2.22 -
P/RPS 5.36 7.42 5.17 3.80 3.89 3.59 7.68 -5.37%
P/EPS 41.10 65.00 64.41 63.08 43.08 35.85 185.00 -20.63%
EY 2.43 1.54 1.55 1.59 2.32 2.79 0.54 25.99%
DY 2.83 2.62 1.37 0.00 1.56 3.97 0.90 19.24%
P/NAPS 1.03 1.59 1.62 0.81 1.34 1.29 1.21 -2.44%

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