[RHBBANK] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.47%
YoY- 70.84%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,606,084 1,436,478 1,398,864 1,390,838 1,338,943 1,338,919 1,356,746 11.89%
PBT 453,216 447,948 474,232 377,116 446,246 400,061 314,997 27.41%
Tax -98,644 -107,272 -121,707 -39,178 -109,606 -96,254 -84,776 10.61%
NP 354,572 340,676 352,525 337,938 336,640 303,807 230,221 33.32%
-
NP to SH 351,353 339,030 349,730 336,384 334,809 301,529 228,641 33.13%
-
Tax Rate 21.77% 23.95% 25.66% 10.39% 24.56% 24.06% 26.91% -
Total Cost 1,251,512 1,095,802 1,046,339 1,052,900 1,002,303 1,035,112 1,126,525 7.25%
-
Net Worth 9,656,819 9,328,724 9,218,191 8,711,482 8,424,226 8,055,131 8,024,004 13.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 107,971 - 376,275 - 107,688 - -
Div Payout % - 31.85% - 111.86% - 35.71% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 9,656,819 9,328,724 9,218,191 8,711,482 8,424,226 8,055,131 8,024,004 13.13%
NOSH 2,155,539 2,159,426 2,158,827 2,156,307 2,160,058 2,153,778 2,156,990 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.08% 23.72% 25.20% 24.30% 25.14% 22.69% 16.97% -
ROE 3.64% 3.63% 3.79% 3.86% 3.97% 3.74% 2.85% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.51 66.52 64.80 64.50 61.99 62.17 62.90 11.94%
EPS 16.30 15.70 16.20 15.60 15.50 14.00 10.60 33.19%
DPS 0.00 5.00 0.00 17.45 0.00 5.00 0.00 -
NAPS 4.48 4.32 4.27 4.04 3.90 3.74 3.72 13.18%
Adjusted Per Share Value based on latest NOSH - 2,156,307
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.84 32.95 32.09 31.90 30.71 30.71 31.12 11.89%
EPS 8.06 7.78 8.02 7.72 7.68 6.92 5.24 33.21%
DPS 0.00 2.48 0.00 8.63 0.00 2.47 0.00 -
NAPS 2.2151 2.1399 2.1145 1.9983 1.9324 1.8477 1.8406 13.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.23 5.88 5.64 5.30 5.07 4.14 3.54 -
P/RPS 9.70 8.84 8.70 8.22 8.18 6.66 5.63 43.66%
P/EPS 44.36 37.45 34.81 33.97 32.71 29.57 33.40 20.80%
EY 2.25 2.67 2.87 2.94 3.06 3.38 2.99 -17.25%
DY 0.00 0.85 0.00 3.29 0.00 1.21 0.00 -
P/NAPS 1.61 1.36 1.32 1.31 1.30 1.11 0.95 42.10%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 31/05/10 25/02/10 18/11/09 24/08/09 19/05/09 -
Price 7.96 6.73 5.75 5.28 5.47 4.60 4.12 -
P/RPS 10.68 10.12 8.87 8.19 8.82 7.40 6.55 38.49%
P/EPS 48.83 42.87 35.49 33.85 35.29 32.86 38.87 16.40%
EY 2.05 2.33 2.82 2.95 2.83 3.04 2.57 -13.97%
DY 0.00 0.74 0.00 3.30 0.00 1.09 0.00 -
P/NAPS 1.78 1.56 1.35 1.31 1.40 1.23 1.11 36.96%

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