[RHBBANK] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.08%
YoY- -4.85%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,227,719 1,961,142 1,931,259 1,902,606 1,921,313 1,773,394 1,792,616 15.51%
PBT 560,320 640,346 603,234 580,723 568,698 559,731 510,854 6.32%
Tax -149,291 -152,288 -149,048 -144,227 -145,842 -133,193 -128,641 10.38%
NP 411,029 488,058 454,186 436,496 422,856 426,538 382,213 4.94%
-
NP to SH 407,864 487,482 453,845 435,551 422,549 426,215 381,398 4.55%
-
Tax Rate 26.64% 23.78% 24.71% 24.84% 25.64% 23.80% 25.18% -
Total Cost 1,816,690 1,473,084 1,477,073 1,466,110 1,498,457 1,346,856 1,410,403 18.29%
-
Net Worth 14,454,127 12,880,259 12,309,161 12,010,649 11,025,063 10,941,976 8,672,944 40.34%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 383,773 - 132,832 - 383,892 - 173,458 69.38%
Div Payout % 94.09% - 29.27% - 90.85% - 45.48% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 14,454,127 12,880,259 12,309,161 12,010,649 11,025,063 10,941,976 8,672,944 40.34%
NOSH 2,385,169 2,236,156 2,213,878 2,199,752 2,205,012 2,188,395 2,168,236 6.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.45% 24.89% 23.52% 22.94% 22.01% 24.05% 21.32% -
ROE 2.82% 3.78% 3.69% 3.63% 3.83% 3.90% 4.40% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 93.40 87.70 87.23 86.49 87.13 81.04 82.68 8.42%
EPS 17.10 21.80 20.50 19.80 19.20 19.40 17.60 -1.89%
DPS 16.09 0.00 6.00 0.00 17.41 0.00 8.00 58.99%
NAPS 6.06 5.76 5.56 5.46 5.00 5.00 4.00 31.74%
Adjusted Per Share Value based on latest NOSH - 2,199,752
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.09 44.98 44.30 43.64 44.07 40.67 41.12 15.49%
EPS 9.35 11.18 10.41 9.99 9.69 9.78 8.75 4.49%
DPS 8.80 0.00 3.05 0.00 8.80 0.00 3.98 69.31%
NAPS 3.3152 2.9542 2.8232 2.7548 2.5287 2.5096 1.9892 40.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 7.69 7.21 7.40 7.70 7.48 7.00 9.16 -
P/RPS 8.23 8.22 8.48 8.90 8.58 8.64 11.08 -17.90%
P/EPS 44.97 33.07 36.10 38.89 39.03 35.94 52.07 -9.27%
EY 2.22 3.02 2.77 2.57 2.56 2.78 1.92 10.11%
DY 2.09 0.00 0.81 0.00 2.33 0.00 0.87 78.89%
P/NAPS 1.27 1.25 1.33 1.41 1.50 1.40 2.29 -32.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 27/08/12 28/05/12 28/02/12 29/11/11 24/08/11 -
Price 7.76 7.42 7.24 7.40 7.80 7.38 8.90 -
P/RPS 8.31 8.46 8.30 8.56 8.95 9.11 10.76 -15.75%
P/EPS 45.38 34.04 35.32 37.37 40.70 37.89 50.60 -6.97%
EY 2.20 2.94 2.83 2.68 2.46 2.64 1.98 7.24%
DY 2.07 0.00 0.83 0.00 2.23 0.00 0.90 73.80%
P/NAPS 1.28 1.29 1.30 1.36 1.56 1.48 2.23 -30.81%

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