[RHBBANK] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 20.41%
YoY- 30.89%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,921,313 1,773,394 1,792,616 1,665,821 1,707,644 1,606,084 1,436,478 21.33%
PBT 568,698 559,731 510,854 610,595 523,893 453,216 447,948 17.19%
Tax -145,842 -133,193 -128,641 -152,170 -143,121 -98,644 -107,272 22.65%
NP 422,856 426,538 382,213 458,425 380,772 354,572 340,676 15.45%
-
NP to SH 422,549 426,215 381,398 457,751 380,145 351,353 339,030 15.76%
-
Tax Rate 25.64% 23.80% 25.18% 24.92% 27.32% 21.77% 23.95% -
Total Cost 1,498,457 1,346,856 1,410,403 1,207,396 1,326,872 1,251,512 1,095,802 23.12%
-
Net Worth 11,025,063 10,941,976 8,672,944 8,635,570 9,943,905 9,656,819 9,328,724 11.74%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 383,892 - 173,458 - 459,180 - 107,971 132.41%
Div Payout % 90.85% - 45.48% - 120.79% - 31.85% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 11,025,063 10,941,976 8,672,944 8,635,570 9,943,905 9,656,819 9,328,724 11.74%
NOSH 2,205,012 2,188,395 2,168,236 2,158,892 2,147,711 2,155,539 2,159,426 1.39%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 22.01% 24.05% 21.32% 27.52% 22.30% 22.08% 23.72% -
ROE 3.83% 3.90% 4.40% 5.30% 3.82% 3.64% 3.63% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 87.13 81.04 82.68 77.16 79.51 74.51 66.52 19.65%
EPS 19.20 19.40 17.60 21.30 17.70 16.30 15.70 14.31%
DPS 17.41 0.00 8.00 0.00 21.38 0.00 5.00 129.20%
NAPS 5.00 5.00 4.00 4.00 4.63 4.48 4.32 10.20%
Adjusted Per Share Value based on latest NOSH - 2,158,892
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.07 40.67 41.12 38.21 39.17 36.84 32.95 21.32%
EPS 9.69 9.78 8.75 10.50 8.72 8.06 7.78 15.71%
DPS 8.80 0.00 3.98 0.00 10.53 0.00 2.48 132.10%
NAPS 2.5287 2.5096 1.9892 1.9806 2.2807 2.2149 2.1396 11.74%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.48 7.00 9.16 8.58 8.72 7.23 5.88 -
P/RPS 8.58 8.64 11.08 11.12 10.97 9.70 8.84 -1.96%
P/EPS 39.03 35.94 52.07 40.47 49.27 44.36 37.45 2.78%
EY 2.56 2.78 1.92 2.47 2.03 2.25 2.67 -2.75%
DY 2.33 0.00 0.87 0.00 2.45 0.00 0.85 95.50%
P/NAPS 1.50 1.40 2.29 2.15 1.88 1.61 1.36 6.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 24/08/11 24/05/11 22/02/11 29/11/10 24/08/10 -
Price 7.80 7.38 8.90 9.24 8.17 7.96 6.73 -
P/RPS 8.95 9.11 10.76 11.97 10.28 10.68 10.12 -7.84%
P/EPS 40.70 37.89 50.60 43.58 46.16 48.83 42.87 -3.39%
EY 2.46 2.64 1.98 2.29 2.17 2.05 2.33 3.67%
DY 2.23 0.00 0.90 0.00 2.62 0.00 0.74 108.21%
P/NAPS 1.56 1.48 2.23 2.31 1.76 1.78 1.56 0.00%

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