[RHBBANK] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.78%
YoY- 5.74%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,419,577 9,212,798 9,067,276 8,022,726 7,726,676 7,667,730 7,610,424 15.26%
PBT 2,383,616 2,095,904 1,977,140 2,384,623 2,432,404 2,367,914 2,322,892 1.73%
Tax -586,564 -529,954 -521,920 -594,854 -594,084 -586,550 -576,908 1.11%
NP 1,797,052 1,565,950 1,455,220 1,789,769 1,838,320 1,781,364 1,745,984 1.93%
-
NP to SH 1,768,897 1,535,054 1,428,776 1,784,742 1,835,837 1,778,792 1,742,204 1.01%
-
Tax Rate 24.61% 25.29% 26.40% 24.95% 24.42% 24.77% 24.84% -
Total Cost 7,622,525 7,646,848 7,612,056 6,232,957 5,888,356 5,886,366 5,864,440 19.08%
-
Net Worth 16,195,423 15,824,014 15,536,689 13,690,552 12,771,043 12,270,575 12,010,649 22.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 299,036 - 499,050 177,375 264,832 - -
Div Payout % - 19.48% - 27.96% 9.66% 14.89% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 16,195,423 15,824,014 15,536,689 13,690,552 12,771,043 12,270,575 12,010,649 22.03%
NOSH 2,503,156 2,491,970 2,497,860 2,259,167 2,217,194 2,206,938 2,199,752 8.98%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.08% 17.00% 16.05% 22.31% 23.79% 23.23% 22.94% -
ROE 10.92% 9.70% 9.20% 13.04% 14.37% 14.50% 14.51% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 376.31 369.70 363.00 355.12 348.49 347.44 345.97 5.75%
EPS 70.67 61.60 57.20 79.00 82.80 80.60 79.20 -7.30%
DPS 0.00 12.00 0.00 22.09 8.00 12.00 0.00 -
NAPS 6.47 6.35 6.22 6.06 5.76 5.56 5.46 11.96%
Adjusted Per Share Value based on latest NOSH - 2,385,169
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 216.07 211.33 207.99 184.03 177.24 175.89 174.57 15.26%
EPS 40.58 35.21 32.77 40.94 42.11 40.80 39.96 1.03%
DPS 0.00 6.86 0.00 11.45 4.07 6.07 0.00 -
NAPS 3.715 3.6298 3.5639 3.1404 2.9295 2.8147 2.7551 22.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.56 8.63 8.45 7.69 7.21 7.40 7.70 -
P/RPS 2.01 2.33 2.33 2.17 2.07 2.13 2.23 -6.68%
P/EPS 10.70 14.01 14.77 9.73 8.71 9.18 9.72 6.60%
EY 9.35 7.14 6.77 10.27 11.48 10.89 10.29 -6.18%
DY 0.00 1.39 0.00 2.87 1.11 1.62 0.00 -
P/NAPS 1.17 1.36 1.36 1.27 1.25 1.33 1.41 -11.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 29/05/13 26/02/13 22/11/12 27/08/12 28/05/12 -
Price 7.61 7.48 8.85 7.76 7.42 7.24 7.40 -
P/RPS 2.02 2.02 2.44 2.19 2.13 2.08 2.14 -3.77%
P/EPS 10.77 12.14 15.47 9.82 8.96 8.98 9.34 9.95%
EY 9.29 8.24 6.46 10.18 11.16 11.13 10.70 -8.98%
DY 0.00 1.60 0.00 2.85 1.08 1.66 0.00 -
P/NAPS 1.18 1.18 1.42 1.28 1.29 1.30 1.36 -9.02%

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