[RHBBANK] YoY TTM 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- -6.66%
YoY- 1.61%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Revenue 6,005,398 6,156,821 5,506,790 4,409,101 3,803,866 3,435,841 3,238,187 9.95%
PBT 1,422,449 1,136,913 829,849 578,649 486,059 433,132 379,132 22.52%
Tax -372,694 -314,848 -233,952 -262,871 -175,278 -182,532 -252,062 6.19%
NP 1,049,755 822,065 595,897 315,778 310,781 250,600 127,070 38.31%
-
NP to SH 1,048,734 712,930 438,310 315,778 310,781 250,600 127,070 38.29%
-
Tax Rate 26.20% 27.69% 28.19% 45.43% 36.06% 42.14% 66.48% -
Total Cost 4,955,643 5,334,756 4,910,893 4,093,323 3,493,085 3,185,241 3,111,117 7.41%
-
Net Worth 7,854,322 7,078,732 4,913,285 5,538,447 3,020,227 2,698,725 2,759,833 17.42%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Div 422,975 385,528 145,607 64,224 190,766 137,690 55,196 36.72%
Div Payout % 40.33% 54.08% 33.22% 20.34% 61.38% 54.94% 43.44% -
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 2,759,833 17.42%
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 17.48% 13.35% 10.82% 7.16% 8.17% 7.29% 3.92% -
ROE 13.35% 10.07% 8.92% 5.70% 10.29% 9.29% 4.60% -
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 277.55 284.41 302.61 240.42 210.33 187.15 117.33 14.14%
EPS 48.47 32.93 24.09 17.22 17.18 13.65 4.60 43.58%
DPS 19.60 17.81 8.00 3.50 10.50 7.50 2.00 41.99%
NAPS 3.63 3.27 2.70 3.02 1.67 1.47 1.00 21.90%
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 137.75 141.23 126.32 101.14 87.25 78.81 74.28 9.95%
EPS 24.06 16.35 10.05 7.24 7.13 5.75 2.91 38.33%
DPS 9.70 8.84 3.34 1.47 4.38 3.16 1.27 36.65%
NAPS 1.8017 1.6238 1.127 1.2704 0.6928 0.619 0.6331 17.42%
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 1.41 2.06 1.13 0.92 1.11 0.90 2.00 -5.22%
P/EPS 8.05 17.76 14.20 12.83 13.62 12.38 51.04 -24.70%
EY 12.43 5.63 7.04 7.79 7.34 8.08 1.96 32.81%
DY 5.03 3.04 2.34 1.58 4.49 4.44 0.85 31.40%
P/NAPS 1.07 1.79 1.27 0.73 1.40 1.15 2.35 -11.38%
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 1.35 1.83 1.45 1.02 1.06 1.01 1.89 -5.03%
P/EPS 7.72 15.79 18.18 14.29 13.04 13.85 48.22 -24.52%
EY 12.96 6.33 5.50 7.00 7.67 7.22 2.07 32.54%
DY 5.24 3.42 1.83 1.42 4.69 3.97 0.90 31.07%
P/NAPS 1.03 1.59 1.62 0.81 1.34 1.29 2.22 -11.12%

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