[RHBBANK] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.42%
YoY- -17.99%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,512,512 2,458,286 2,339,580 2,266,819 2,227,719 1,961,142 1,931,259 19.11%
PBT 683,055 739,762 553,667 494,285 560,320 640,346 603,234 8.61%
Tax -187,306 -174,946 -134,497 -130,480 -149,291 -152,288 -149,048 16.40%
NP 495,749 564,816 419,170 363,805 411,029 488,058 454,186 5.99%
-
NP to SH 504,517 559,148 410,333 357,194 407,864 487,482 453,845 7.29%
-
Tax Rate 27.42% 23.65% 24.29% 26.40% 26.64% 23.78% 24.71% -
Total Cost 2,016,763 1,893,470 1,920,410 1,903,014 1,816,690 1,473,084 1,477,073 23.00%
-
Net Worth 16,656,667 16,295,830 15,791,603 15,536,689 14,454,127 12,880,259 12,309,161 22.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 261,131 - 149,211 - 383,773 - 132,832 56.73%
Div Payout % 51.76% - 36.36% - 94.09% - 29.27% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 16,656,667 16,295,830 15,791,603 15,536,689 14,454,127 12,880,259 12,309,161 22.27%
NOSH 2,535,261 2,518,675 2,486,866 2,497,860 2,385,169 2,236,156 2,213,878 9.43%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.73% 22.98% 17.92% 16.05% 18.45% 24.89% 23.52% -
ROE 3.03% 3.43% 2.60% 2.30% 2.82% 3.78% 3.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 99.10 97.60 94.08 90.75 93.40 87.70 87.23 8.85%
EPS 19.90 22.20 16.50 14.30 17.10 21.80 20.50 -1.95%
DPS 10.30 0.00 6.00 0.00 16.09 0.00 6.00 43.22%
NAPS 6.57 6.47 6.35 6.22 6.06 5.76 5.56 11.73%
Adjusted Per Share Value based on latest NOSH - 2,497,860
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.63 56.39 53.67 52.00 51.10 44.99 44.30 19.11%
EPS 11.57 12.83 9.41 8.19 9.36 11.18 10.41 7.27%
DPS 5.99 0.00 3.42 0.00 8.80 0.00 3.05 56.63%
NAPS 3.8208 3.738 3.6224 3.5639 3.3156 2.9545 2.8235 22.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 7.90 7.56 8.63 8.45 7.69 7.21 7.40 -
P/RPS 7.97 7.75 9.17 9.31 8.23 8.22 8.48 -4.03%
P/EPS 39.70 34.05 52.30 59.09 44.97 33.07 36.10 6.52%
EY 2.52 2.94 1.91 1.69 2.22 3.02 2.77 -6.09%
DY 1.30 0.00 0.70 0.00 2.09 0.00 0.81 36.96%
P/NAPS 1.20 1.17 1.36 1.36 1.27 1.25 1.33 -6.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 29/11/13 30/08/13 29/05/13 26/02/13 22/11/12 27/08/12 -
Price 7.77 7.61 7.48 8.85 7.76 7.42 7.24 -
P/RPS 7.84 7.80 7.95 9.75 8.31 8.46 8.30 -3.71%
P/EPS 39.05 34.28 45.33 61.89 45.38 34.04 35.32 6.90%
EY 2.56 2.92 2.21 1.62 2.20 2.94 2.83 -6.44%
DY 1.33 0.00 0.80 0.00 2.07 0.00 0.83 36.81%
P/NAPS 1.18 1.18 1.18 1.42 1.28 1.29 1.30 -6.23%

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