[RHBBANK] QoQ 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- 11.75%
YoY- 21.31%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
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 1,931,259 1,902,606 1,921,313 1,773,394 1,792,616 1,665,821 1,707,644 8.55%
PBT 603,234 580,723 568,698 559,731 510,854 610,595 523,893 9.86%
Tax -149,048 -144,227 -145,842 -133,193 -128,641 -152,170 -143,121 2.74%
NP 454,186 436,496 422,856 426,538 382,213 458,425 380,772 12.48%
-
NP to SH 453,845 435,551 422,549 426,215 381,398 457,751 380,145 12.55%
-
Tax Rate 24.71% 24.84% 25.64% 23.80% 25.18% 24.92% 27.32% -
Total Cost 1,477,073 1,466,110 1,498,457 1,346,856 1,410,403 1,207,396 1,326,872 7.41%
-
Net Worth 12,309,161 12,010,649 11,025,063 10,941,976 8,672,944 8,635,570 9,943,905 15.30%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 132,832 - 383,892 - 173,458 - 459,180 -56.29%
Div Payout % 29.27% - 90.85% - 45.48% - 120.79% -
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 12,309,161 12,010,649 11,025,063 10,941,976 8,672,944 8,635,570 9,943,905 15.30%
NOSH 2,213,878 2,199,752 2,205,012 2,188,395 2,168,236 2,158,892 2,147,711 2.04%
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 23.52% 22.94% 22.01% 24.05% 21.32% 27.52% 22.30% -
ROE 3.69% 3.63% 3.83% 3.90% 4.40% 5.30% 3.82% -
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 87.23 86.49 87.13 81.04 82.68 77.16 79.51 6.37%
EPS 20.50 19.80 19.20 19.40 17.60 21.30 17.70 10.29%
DPS 6.00 0.00 17.41 0.00 8.00 0.00 21.38 -57.16%
NAPS 5.56 5.46 5.00 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 44.30 43.64 44.07 40.67 41.12 38.21 39.17 8.55%
EPS 10.41 9.99 9.69 9.78 8.75 10.50 8.72 12.54%
DPS 3.05 0.00 8.80 0.00 3.98 0.00 10.53 -56.25%
NAPS 2.8232 2.7548 2.5287 2.5096 1.9892 1.9806 2.2807 15.30%
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 8.48 8.90 8.58 8.64 11.08 11.12 10.97 -15.78%
P/EPS 36.10 38.89 39.03 35.94 52.07 40.47 49.27 -18.74%
EY 2.77 2.57 2.56 2.78 1.92 2.47 2.03 23.04%
DY 0.81 0.00 2.33 0.00 0.87 0.00 2.45 -52.21%
P/NAPS 1.33 1.41 1.50 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 8.30 8.56 8.95 9.11 10.76 11.97 10.28 -13.30%
P/EPS 35.32 37.37 40.70 37.89 50.60 43.58 46.16 -16.35%
EY 2.83 2.68 2.46 2.64 1.98 2.29 2.17 19.38%
DY 0.83 0.00 2.23 0.00 0.90 0.00 2.62 -53.56%
P/NAPS 1.30 1.36 1.56 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