[RHBBANK] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.53%
YoY- 21.66%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 7,667,730 7,610,424 7,153,144 6,975,774 6,916,874 6,663,284 6,149,070 15.86%
PBT 2,367,914 2,322,892 2,249,878 2,241,573 2,242,898 2,442,380 1,899,289 15.85%
Tax -586,550 -576,908 -559,846 -552,005 -561,622 -608,680 -470,744 15.80%
NP 1,781,364 1,745,984 1,690,032 1,689,568 1,681,276 1,833,700 1,428,545 15.86%
-
NP to SH 1,778,792 1,742,204 1,687,913 1,687,152 1,678,298 1,831,004 1,420,258 16.20%
-
Tax Rate 24.77% 24.84% 24.88% 24.63% 25.04% 24.92% 24.79% -
Total Cost 5,886,366 5,864,440 5,463,112 5,286,206 5,235,598 4,829,584 4,720,525 15.86%
-
Net Worth 12,270,575 12,010,649 11,484,920 10,858,258 8,654,517 8,635,570 9,963,325 14.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 264,832 - 553,760 231,642 346,180 - 567,672 -39.87%
Div Payout % 14.89% - 32.81% 13.73% 20.63% - 39.97% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 12,270,575 12,010,649 11,484,920 10,858,258 8,654,517 8,635,570 9,963,325 14.91%
NOSH 2,206,938 2,199,752 2,179,301 2,171,651 2,163,629 2,158,892 2,151,906 1.69%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 23.23% 22.94% 23.63% 24.22% 24.31% 27.52% 23.23% -
ROE 14.50% 14.51% 14.70% 15.54% 19.39% 21.20% 14.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 347.44 345.97 328.23 321.22 319.69 308.64 285.75 13.93%
EPS 80.60 79.20 77.50 77.60 77.60 85.20 66.00 14.26%
DPS 12.00 0.00 25.41 10.67 16.00 0.00 26.38 -40.88%
NAPS 5.56 5.46 5.27 5.00 4.00 4.00 4.63 12.99%
Adjusted Per Share Value based on latest NOSH - 2,188,395
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 175.89 174.57 164.08 160.01 158.66 152.85 141.05 15.86%
EPS 40.80 39.96 38.72 38.70 38.50 42.00 32.58 16.19%
DPS 6.07 0.00 12.70 5.31 7.94 0.00 13.02 -39.90%
NAPS 2.8147 2.7551 2.6345 2.4907 1.9852 1.9809 2.2854 14.91%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 7.40 7.70 7.48 7.00 9.16 8.58 8.72 -
P/RPS 2.13 2.23 2.28 2.18 2.87 2.78 3.05 -21.30%
P/EPS 9.18 9.72 9.66 9.01 11.81 10.12 13.21 -21.56%
EY 10.89 10.29 10.35 11.10 8.47 9.88 7.57 27.46%
DY 1.62 0.00 3.40 1.52 1.75 0.00 3.03 -34.15%
P/NAPS 1.33 1.41 1.42 1.40 2.29 2.15 1.88 -20.62%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 28/02/12 29/11/11 24/08/11 24/05/11 22/02/11 -
Price 7.24 7.40 7.80 7.38 8.90 9.24 8.17 -
P/RPS 2.08 2.14 2.38 2.30 2.78 2.99 2.86 -19.14%
P/EPS 8.98 9.34 10.07 9.50 11.47 10.89 12.38 -19.28%
EY 11.13 10.70 9.93 10.53 8.72 9.18 8.08 23.82%
DY 1.66 0.00 3.26 1.45 1.80 0.00 3.23 -35.86%
P/NAPS 1.30 1.36 1.48 1.48 2.23 2.31 1.76 -18.30%

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