[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 39.34%
YoY- 38.8%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 4,640,649 3,139,846 1,509,174 5,506,790 3,963,953 2,515,252 1,200,630 146.08%
PBT 870,758 560,942 273,501 829,849 602,178 405,574 203,290 163.51%
Tax -223,100 -145,331 -73,307 -233,952 -168,871 -116,730 -63,896 129.97%
NP 647,658 415,611 200,194 595,897 433,307 288,844 139,394 178.18%
-
NP to SH 539,750 308,521 146,323 438,310 314,568 212,232 101,141 205.07%
-
Tax Rate 25.62% 25.91% 26.80% 28.19% 28.04% 28.78% 31.43% -
Total Cost 3,992,991 2,724,235 1,308,980 4,910,893 3,530,646 2,226,408 1,061,236 141.71%
-
Net Worth 6,156,052 5,148,101 5,084,724 4,930,987 4,782,161 4,702,036 4,634,096 20.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 96,729 91,278 - 146,103 36,366 36,591 - -
Div Payout % 17.92% 29.59% - 33.33% 11.56% 17.24% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 6,156,052 5,148,101 5,084,724 4,930,987 4,782,161 4,702,036 4,634,096 20.82%
NOSH 1,934,587 1,825,568 1,829,037 1,826,291 1,818,312 1,829,586 1,838,927 3.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.96% 13.24% 13.27% 10.82% 10.93% 11.48% 11.61% -
ROE 8.77% 5.99% 2.88% 8.89% 6.58% 4.51% 2.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 239.88 171.99 82.51 301.53 218.00 137.48 65.29 137.91%
EPS 27.90 16.90 8.00 24.00 17.30 11.60 5.50 194.93%
DPS 5.00 5.00 0.00 8.00 2.00 2.00 0.00 -
NAPS 3.1821 2.82 2.78 2.70 2.63 2.57 2.52 16.81%
Adjusted Per Share Value based on latest NOSH - 1,819,735
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 106.44 72.02 34.61 126.30 90.92 57.69 27.54 146.07%
EPS 12.38 7.08 3.36 10.05 7.21 4.87 2.32 205.05%
DPS 2.22 2.09 0.00 3.35 0.83 0.84 0.00 -
NAPS 1.4119 1.1808 1.1662 1.131 1.0968 1.0785 1.0629 20.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.00 4.82 4.78 3.42 2.84 2.75 2.43 -
P/RPS 2.50 2.80 5.79 1.13 1.30 2.00 3.72 -23.25%
P/EPS 21.51 28.52 59.75 14.25 16.42 23.71 44.18 -38.08%
EY 4.65 3.51 1.67 7.02 6.09 4.22 2.26 61.69%
DY 0.83 1.04 0.00 2.34 0.70 0.73 0.00 -
P/NAPS 1.89 1.71 1.72 1.27 1.08 1.07 0.96 57.01%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 27/08/07 21/05/07 28/02/07 21/11/06 29/08/06 22/05/06 -
Price 5.75 5.30 4.74 4.38 3.34 2.70 2.50 -
P/RPS 2.40 3.08 5.74 1.45 1.53 1.96 3.83 -26.75%
P/EPS 20.61 31.36 59.25 18.25 19.31 23.28 45.45 -40.94%
EY 4.85 3.19 1.69 5.48 5.18 4.30 2.20 69.30%
DY 0.87 0.94 0.00 1.83 0.60 0.74 0.00 -
P/NAPS 1.81 1.88 1.71 1.62 1.27 1.05 0.99 49.46%

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