[RHBBANK] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.35%
YoY- 1.85%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 CAGR
Revenue 6,150,660 5,815,334 4,633,047 3,892,439 3,641,808 3,185,805 3,426,916 9.40%
PBT 1,173,289 900,060 641,702 501,206 507,915 345,268 556,018 12.16%
Tax -328,829 -243,363 -294,488 -186,240 -198,668 -203,126 -346,166 -0.78%
NP 844,460 656,697 347,214 314,966 309,247 142,142 209,852 23.87%
-
NP to SH 789,029 483,492 347,214 314,966 309,247 142,142 209,852 22.58%
-
Tax Rate 28.03% 27.04% 45.89% 37.16% 39.11% 58.83% 62.26% -
Total Cost 5,306,200 5,158,637 4,285,833 3,577,473 3,332,561 3,043,663 3,217,064 7.99%
-
Net Worth 7,255,707 5,084,724 4,634,096 3,136,725 2,820,999 3,381,828 4,085,618 9.23%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 CAGR
Div 385,528 145,607 64,224 127,066 256,633 55,196 133,336 17.73%
Div Payout % 48.86% 30.12% 18.50% 40.34% 82.99% 38.83% 63.54% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 CAGR
Net Worth 7,255,707 5,084,724 4,634,096 3,136,725 2,820,999 3,381,828 4,085,618 9.23%
NOSH 2,159,436 1,829,037 1,838,927 1,834,342 1,820,000 1,818,187 2,295,291 -0.93%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 CAGR
NP Margin 13.73% 11.29% 7.49% 8.09% 8.49% 4.46% 6.12% -
ROE 10.87% 9.51% 7.49% 10.04% 10.96% 4.20% 5.14% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 CAGR
RPS 284.83 317.95 251.94 212.20 200.10 175.22 149.30 10.44%
EPS 36.54 26.43 18.88 17.17 16.99 7.82 9.14 23.74%
DPS 17.85 8.00 3.50 7.00 14.00 3.04 5.81 18.83%
NAPS 3.36 2.78 2.52 1.71 1.55 1.86 1.78 10.26%
Adjusted Per Share Value based on latest NOSH - 1,834,342
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 CAGR
RPS 141.09 133.39 106.27 89.29 83.54 73.08 78.61 9.40%
EPS 18.10 11.09 7.96 7.22 7.09 3.26 4.81 22.59%
DPS 8.84 3.34 1.47 2.91 5.89 1.27 3.06 17.71%
NAPS 1.6643 1.1664 1.063 0.7195 0.6471 0.7757 0.9372 9.23%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 30/09/02 27/09/01 -
Price 4.78 4.78 2.43 2.30 2.27 1.78 1.96 -
P/RPS 1.68 1.50 0.96 1.08 1.13 1.02 1.31 3.89%
P/EPS 13.08 18.08 12.87 13.40 13.36 22.77 21.44 -7.31%
EY 7.64 5.53 7.77 7.47 7.49 4.39 4.66 7.89%
DY 3.73 1.67 1.44 3.04 6.17 1.71 2.96 3.61%
P/NAPS 1.42 1.72 0.96 1.35 1.46 0.96 1.10 4.00%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 30/09/01 CAGR
Date 20/05/08 21/05/07 22/05/06 25/05/05 27/05/04 18/11/02 08/11/01 -
Price 5.25 4.74 2.50 2.15 1.92 1.71 1.95 -
P/RPS 1.84 1.49 0.99 1.01 0.96 0.98 1.31 5.36%
P/EPS 14.37 17.93 13.24 12.52 11.30 21.87 21.33 -5.89%
EY 6.96 5.58 7.55 7.99 8.85 4.57 4.69 6.25%
DY 3.40 1.69 1.40 3.26 7.29 1.78 2.98 2.04%
P/NAPS 1.56 1.71 0.99 1.26 1.24 0.92 1.10 5.51%

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