[RHBBANK] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.51%
YoY- 13.01%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 5,815,334 5,506,790 5,126,401 4,862,935 4,633,047 4,409,101 4,263,166 23.02%
PBT 900,060 829,849 752,809 683,648 641,702 578,649 528,312 42.69%
Tax -243,363 -233,952 -286,232 -282,403 -294,488 -262,871 -190,014 17.95%
NP 656,697 595,897 466,577 401,245 347,214 315,778 338,298 55.67%
-
NP to SH 483,492 438,310 386,091 362,886 347,214 315,778 338,298 26.90%
-
Tax Rate 27.04% 28.19% 38.02% 41.31% 45.89% 45.43% 35.97% -
Total Cost 5,158,637 4,910,893 4,659,824 4,461,690 4,285,833 4,093,323 3,924,868 20.00%
-
Net Worth 5,084,724 4,913,285 4,806,137 4,680,391 4,634,096 5,538,447 3,257,252 34.60%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 145,607 145,607 - - 64,224 64,224 127,522 9.25%
Div Payout % 30.12% 33.22% - - 18.50% 20.34% 37.70% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 5,084,724 4,913,285 4,806,137 4,680,391 4,634,096 5,538,447 3,257,252 34.60%
NOSH 1,829,037 1,819,735 1,827,428 1,821,163 1,838,927 1,833,923 1,840,255 -0.40%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.29% 10.82% 9.10% 8.25% 7.49% 7.16% 7.94% -
ROE 9.51% 8.92% 8.03% 7.75% 7.49% 5.70% 10.39% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 317.95 302.61 280.53 267.02 251.94 240.42 231.66 23.52%
EPS 26.43 24.09 21.13 19.93 18.88 17.22 18.38 27.42%
DPS 8.00 8.00 0.00 0.00 3.50 3.50 7.00 9.31%
NAPS 2.78 2.70 2.63 2.57 2.52 3.02 1.77 35.15%
Adjusted Per Share Value based on latest NOSH - 1,821,163
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 133.39 126.32 117.59 111.55 106.27 101.14 97.79 23.01%
EPS 11.09 10.05 8.86 8.32 7.96 7.24 7.76 26.90%
DPS 3.34 3.34 0.00 0.00 1.47 1.47 2.93 9.13%
NAPS 1.1664 1.127 1.1025 1.0736 1.063 1.2704 0.7472 34.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.78 3.42 2.84 2.75 2.43 2.21 2.47 -
P/RPS 1.50 1.13 1.01 1.03 0.96 0.92 1.07 25.28%
P/EPS 18.08 14.20 13.44 13.80 12.87 12.83 13.44 21.88%
EY 5.53 7.04 7.44 7.25 7.77 7.79 7.44 -17.96%
DY 1.67 2.34 0.00 0.00 1.44 1.58 2.83 -29.66%
P/NAPS 1.72 1.27 1.08 1.07 0.96 0.73 1.40 14.72%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 21/11/06 29/08/06 22/05/06 28/02/06 21/11/05 -
Price 4.74 4.38 3.34 2.70 2.50 2.46 2.39 -
P/RPS 1.49 1.45 1.19 1.01 0.99 1.02 1.03 27.93%
P/EPS 17.93 18.18 15.81 13.55 13.24 14.29 13.00 23.92%
EY 5.58 5.50 6.33 7.38 7.55 7.00 7.69 -19.26%
DY 1.69 1.83 0.00 0.00 1.40 1.42 2.93 -30.73%
P/NAPS 1.71 1.62 1.27 1.05 0.99 0.81 1.35 17.08%

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