[RHBBANK] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.31%
YoY- 39.25%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 6,156,821 6,183,486 6,131,384 5,815,334 5,506,790 5,126,401 4,862,935 16.98%
PBT 1,136,913 1,098,429 985,217 900,060 829,849 752,809 683,648 40.23%
Tax -314,848 -288,181 -262,553 -243,363 -233,952 -286,232 -282,403 7.49%
NP 822,065 810,248 722,664 656,697 595,897 466,577 401,245 61.10%
-
NP to SH 712,930 663,492 534,599 483,492 438,310 386,091 362,886 56.66%
-
Tax Rate 27.69% 26.24% 26.65% 27.04% 28.19% 38.02% 41.31% -
Total Cost 5,334,756 5,373,238 5,408,720 5,158,637 4,910,893 4,659,824 4,461,690 12.61%
-
Net Worth 7,078,732 6,876,577 5,139,307 5,084,724 4,913,285 4,806,137 4,680,391 31.66%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 385,528 200,306 200,306 145,607 145,607 - - -
Div Payout % 54.08% 30.19% 37.47% 30.12% 33.22% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 7,078,732 6,876,577 5,139,307 5,084,724 4,913,285 4,806,137 4,680,391 31.66%
NOSH 2,164,750 2,161,018 1,822,449 1,829,037 1,819,735 1,827,428 1,821,163 12.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.35% 13.10% 11.79% 11.29% 10.82% 9.10% 8.25% -
ROE 10.07% 9.65% 10.40% 9.51% 8.92% 8.03% 7.75% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 284.41 286.14 336.44 317.95 302.61 280.53 267.02 4.28%
EPS 32.93 30.70 29.33 26.43 24.09 21.13 19.93 39.63%
DPS 17.81 9.27 11.00 8.00 8.00 0.00 0.00 -
NAPS 3.27 3.1821 2.82 2.78 2.70 2.63 2.57 17.36%
Adjusted Per Share Value based on latest NOSH - 1,829,037
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 141.21 141.82 140.63 133.38 126.30 117.58 111.54 16.97%
EPS 16.35 15.22 12.26 11.09 10.05 8.86 8.32 56.69%
DPS 8.84 4.59 4.59 3.34 3.34 0.00 0.00 -
NAPS 1.6236 1.5772 1.1787 1.1662 1.1269 1.1023 1.0735 31.66%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.85 6.00 4.82 4.78 3.42 2.84 2.75 -
P/RPS 2.06 2.10 1.43 1.50 1.13 1.01 1.03 58.53%
P/EPS 17.76 19.54 16.43 18.08 14.20 13.44 13.80 18.26%
EY 5.63 5.12 6.09 5.53 7.04 7.44 7.25 -15.47%
DY 3.04 1.54 2.28 1.67 2.34 0.00 0.00 -
P/NAPS 1.79 1.89 1.71 1.72 1.27 1.08 1.07 40.79%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 19/11/07 27/08/07 21/05/07 28/02/07 21/11/06 29/08/06 -
Price 5.20 5.75 5.30 4.74 4.38 3.34 2.70 -
P/RPS 1.83 2.01 1.58 1.49 1.45 1.19 1.01 48.46%
P/EPS 15.79 18.73 18.07 17.93 18.18 15.81 13.55 10.70%
EY 6.33 5.34 5.53 5.58 5.50 6.33 7.38 -9.70%
DY 3.42 1.61 2.08 1.69 1.83 0.00 0.00 -
P/NAPS 1.59 1.81 1.88 1.71 1.62 1.27 1.05 31.76%

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