[RHBBANK] YoY TTM 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- 5.35%
YoY- 15.04%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 31/03/02 31/03/01 CAGR
Revenue 6,012,072 6,183,486 5,126,401 4,263,166 3,266,199 3,276,499 3,416,798 7.81%
PBT 1,426,650 1,098,429 752,809 528,312 368,475 407,355 729,945 9.33%
Tax -399,183 -288,181 -286,232 -190,014 -190,680 -276,724 -407,966 -0.28%
NP 1,027,467 810,248 466,577 338,298 177,795 130,631 321,979 16.71%
-
NP to SH 1,025,015 663,492 386,091 338,298 177,795 130,631 321,979 16.67%
-
Tax Rate 27.98% 26.24% 38.02% 35.97% 51.75% 67.93% 55.89% -
Total Cost 4,984,605 5,373,238 4,659,824 3,924,868 3,088,404 3,145,868 3,094,819 6.55%
-
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 379,789 200,306 - 127,522 55,196 91,803 192,485 9.47%
Div Payout % 37.05% 30.19% - 37.70% 31.05% 70.28% 59.78% -
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 17.09% 13.10% 9.10% 7.94% 5.44% 3.99% 9.42% -
ROE 13.57% 9.65% 8.03% 10.39% 6.84% 2.78% 7.89% -
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 278.50 286.14 280.53 231.66 175.85 126.28 147.42 8.84%
EPS 47.48 30.70 21.13 18.38 9.57 5.03 13.89 17.79%
DPS 17.60 9.27 0.00 7.00 2.97 3.54 8.31 10.51%
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 137.89 141.82 117.58 97.78 74.91 75.15 78.37 7.81%
EPS 23.51 15.22 8.86 7.76 4.08 3.00 7.38 16.68%
DPS 8.71 4.59 0.00 2.92 1.27 2.11 4.41 9.49%
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 1.44 2.10 1.01 1.07 0.77 1.90 1.34 0.96%
P/EPS 8.42 19.54 13.44 13.44 14.21 47.67 14.25 -6.76%
EY 11.87 5.12 7.44 7.44 7.04 2.10 7.02 7.24%
DY 4.40 1.54 0.00 2.83 2.19 1.47 4.19 0.65%
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 1.31 2.01 1.19 1.03 0.96 1.97 1.24 0.73%
P/EPS 7.67 18.73 15.81 13.00 17.65 49.46 13.17 -6.94%
EY 13.04 5.34 6.33 7.69 5.66 2.02 7.59 7.47%
DY 4.84 1.61 0.00 2.93 1.76 1.42 4.54 0.85%
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