[RHBBANK] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.39%
YoY- 14.13%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 6,131,384 5,815,334 5,506,790 5,126,401 4,862,935 4,633,047 4,409,101 24.66%
PBT 985,217 900,060 829,849 752,809 683,648 641,702 578,649 42.72%
Tax -262,553 -243,363 -233,952 -286,232 -282,403 -294,488 -262,871 -0.08%
NP 722,664 656,697 595,897 466,577 401,245 347,214 315,778 73.92%
-
NP to SH 534,599 483,492 438,310 386,091 362,886 347,214 315,778 42.18%
-
Tax Rate 26.65% 27.04% 28.19% 38.02% 41.31% 45.89% 45.43% -
Total Cost 5,408,720 5,158,637 4,910,893 4,659,824 4,461,690 4,285,833 4,093,323 20.47%
-
Net Worth 5,139,307 5,084,724 4,913,285 4,806,137 4,680,391 4,634,096 5,538,447 -4.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 200,306 145,607 145,607 - - 64,224 64,224 113.91%
Div Payout % 37.47% 30.12% 33.22% - - 18.50% 20.34% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,139,307 5,084,724 4,913,285 4,806,137 4,680,391 4,634,096 5,538,447 -4.87%
NOSH 1,822,449 1,829,037 1,819,735 1,827,428 1,821,163 1,838,927 1,833,923 -0.41%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.79% 11.29% 10.82% 9.10% 8.25% 7.49% 7.16% -
ROE 10.40% 9.51% 8.92% 8.03% 7.75% 7.49% 5.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 336.44 317.95 302.61 280.53 267.02 251.94 240.42 25.18%
EPS 29.33 26.43 24.09 21.13 19.93 18.88 17.22 42.76%
DPS 11.00 8.00 8.00 0.00 0.00 3.50 3.50 115.01%
NAPS 2.82 2.78 2.70 2.63 2.57 2.52 3.02 -4.47%
Adjusted Per Share Value based on latest NOSH - 1,827,428
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 140.64 133.39 126.32 117.59 111.55 106.27 101.14 24.65%
EPS 12.26 11.09 10.05 8.86 8.32 7.96 7.24 42.20%
DPS 4.59 3.34 3.34 0.00 0.00 1.47 1.47 114.07%
NAPS 1.1789 1.1664 1.127 1.1025 1.0736 1.063 1.2704 -4.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.82 4.78 3.42 2.84 2.75 2.43 2.21 -
P/RPS 1.43 1.50 1.13 1.01 1.03 0.96 0.92 34.29%
P/EPS 16.43 18.08 14.20 13.44 13.80 12.87 12.83 17.97%
EY 6.09 5.53 7.04 7.44 7.25 7.77 7.79 -15.17%
DY 2.28 1.67 2.34 0.00 0.00 1.44 1.58 27.78%
P/NAPS 1.71 1.72 1.27 1.08 1.07 0.96 0.73 76.65%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 21/05/07 28/02/07 21/11/06 29/08/06 22/05/06 28/02/06 -
Price 5.30 4.74 4.38 3.34 2.70 2.50 2.46 -
P/RPS 1.58 1.49 1.45 1.19 1.01 0.99 1.02 33.98%
P/EPS 18.07 17.93 18.18 15.81 13.55 13.24 14.29 16.98%
EY 5.53 5.58 5.50 6.33 7.38 7.55 7.00 -14.57%
DY 2.08 1.69 1.83 0.00 0.00 1.40 1.42 29.06%
P/NAPS 1.88 1.71 1.62 1.27 1.05 0.99 0.81 75.57%

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