[RHBBANK] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.41%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 9,577,195 8,022,726 7,153,144 6,149,070 5,425,446 6,000,771 6,156,821 7.63%
PBT 2,470,767 2,384,623 2,249,878 1,899,289 1,538,420 1,422,449 1,136,913 13.79%
Tax -627,229 -594,854 -559,846 -470,744 -329,814 -372,694 -314,848 12.16%
NP 1,843,538 1,789,769 1,690,032 1,428,545 1,208,606 1,049,755 822,065 14.39%
-
NP to SH 1,831,190 1,784,742 1,687,913 1,420,258 1,201,363 1,048,734 712,930 17.00%
-
Tax Rate 25.39% 24.95% 24.88% 24.79% 21.44% 26.20% 27.69% -
Total Cost 7,733,657 6,232,957 5,463,112 4,720,525 4,216,840 4,951,016 5,334,756 6.37%
-
Net Worth 16,503,317 13,690,552 11,484,920 9,963,325 8,698,040 7,817,052 6,511,958 16.74%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 409,443 499,050 553,760 567,672 483,344 422,077 270,833 7.12%
Div Payout % 22.36% 27.96% 32.81% 39.97% 40.23% 40.25% 37.99% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 16,503,317 13,690,552 11,484,920 9,963,325 8,698,040 7,817,052 6,511,958 16.74%
NOSH 2,511,920 2,259,167 2,179,301 2,151,906 2,152,980 2,153,457 1,991,424 3.94%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.25% 22.31% 23.63% 23.23% 22.28% 17.49% 13.35% -
ROE 11.10% 13.04% 14.70% 14.25% 13.81% 13.42% 10.95% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 381.27 355.12 328.23 285.75 252.00 278.66 309.17 3.55%
EPS 72.90 79.00 77.50 66.00 55.80 48.70 35.80 12.57%
DPS 16.30 22.09 25.41 26.38 22.45 19.60 13.60 3.06%
NAPS 6.57 6.06 5.27 4.63 4.04 3.63 3.27 12.31%
Adjusted Per Share Value based on latest NOSH - 2,147,711
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 219.66 184.01 164.06 141.03 124.44 137.63 141.21 7.63%
EPS 42.00 40.93 38.71 32.57 27.55 24.05 16.35 17.01%
DPS 9.39 11.45 12.70 13.02 11.09 9.68 6.21 7.12%
NAPS 3.7852 3.1401 2.6342 2.2852 1.995 1.7929 1.4936 16.74%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 7.90 7.69 7.48 8.72 5.30 3.90 5.85 -
P/RPS 2.07 2.17 2.28 3.05 2.10 1.40 1.89 1.52%
P/EPS 10.84 9.73 9.66 13.21 9.50 8.01 16.34 -6.60%
EY 9.23 10.27 10.35 7.57 10.53 12.49 6.12 7.08%
DY 2.06 2.87 3.40 3.03 4.24 5.03 2.32 -1.95%
P/NAPS 1.20 1.27 1.42 1.88 1.31 1.07 1.79 -6.44%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 26/02/13 28/02/12 22/02/11 25/02/10 24/02/09 28/02/08 -
Price 7.77 7.76 7.80 8.17 5.28 3.74 5.20 -
P/RPS 2.04 2.19 2.38 2.86 2.10 1.34 1.68 3.28%
P/EPS 10.66 9.82 10.07 12.38 9.46 7.68 14.53 -5.02%
EY 9.38 10.18 9.93 8.08 10.57 13.02 6.88 5.29%
DY 2.10 2.85 3.26 3.23 4.25 5.24 2.62 -3.61%
P/NAPS 1.18 1.28 1.48 1.76 1.31 1.03 1.59 -4.84%

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