[RHBBANK] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 31.88%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,931,259 1,792,616 1,436,478 1,338,919 1,498,764 1,630,672 1,314,622 6.61%
PBT 603,234 510,854 447,948 400,061 361,886 287,441 202,284 19.95%
Tax -149,048 -128,641 -107,272 -96,254 -90,010 -72,024 -52,834 18.85%
NP 454,186 382,213 340,676 303,807 271,876 215,417 149,450 20.33%
-
NP to SH 453,845 381,398 339,030 301,529 271,069 162,198 111,091 26.40%
-
Tax Rate 24.71% 25.18% 23.95% 24.06% 24.87% 25.06% 26.12% -
Total Cost 1,477,073 1,410,403 1,095,802 1,035,112 1,226,888 1,415,255 1,165,172 4.02%
-
Net Worth 12,309,161 8,672,944 9,328,724 8,055,131 7,206,992 5,139,307 4,680,391 17.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 132,832 173,458 107,971 107,688 193,620 91,122 36,423 24.04%
Div Payout % 29.27% 45.48% 31.85% 35.71% 71.43% 56.18% 32.79% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 12,309,161 8,672,944 9,328,724 8,055,131 7,206,992 5,139,307 4,680,391 17.47%
NOSH 2,213,878 2,168,236 2,159,426 2,153,778 2,151,341 1,822,449 1,821,163 3.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 23.52% 21.32% 23.72% 22.69% 18.14% 13.21% 11.37% -
ROE 3.69% 4.40% 3.63% 3.74% 3.76% 3.16% 2.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 87.23 82.68 66.52 62.17 69.67 89.48 72.19 3.20%
EPS 20.50 17.60 15.70 14.00 12.60 8.90 6.10 22.36%
DPS 6.00 8.00 5.00 5.00 9.00 5.00 2.00 20.07%
NAPS 5.56 4.00 4.32 3.74 3.35 2.82 2.57 13.71%
Adjusted Per Share Value based on latest NOSH - 2,153,778
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.30 41.12 32.95 30.71 34.38 37.40 30.15 6.61%
EPS 10.41 8.75 7.78 6.92 6.22 3.72 2.55 26.39%
DPS 3.05 3.98 2.48 2.47 4.44 2.09 0.84 23.95%
NAPS 2.8232 1.9892 2.1396 1.8475 1.653 1.1787 1.0735 17.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.40 9.16 5.88 4.14 4.22 4.82 2.75 -
P/RPS 8.48 11.08 8.84 6.66 6.06 5.39 3.81 14.25%
P/EPS 36.10 52.07 37.45 29.57 33.49 54.16 45.08 -3.63%
EY 2.77 1.92 2.67 3.38 2.99 1.85 2.22 3.75%
DY 0.81 0.87 0.85 1.21 2.13 1.04 0.73 1.74%
P/NAPS 1.33 2.29 1.36 1.11 1.26 1.71 1.07 3.68%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 24/08/09 29/08/08 27/08/07 29/08/06 -
Price 7.24 8.90 6.73 4.60 4.18 5.30 2.70 -
P/RPS 8.30 10.76 10.12 7.40 6.00 5.92 3.74 14.19%
P/EPS 35.32 50.60 42.87 32.86 33.17 59.55 44.26 -3.68%
EY 2.83 1.98 2.33 3.04 3.01 1.68 2.26 3.81%
DY 0.83 0.90 0.74 1.09 2.15 0.94 0.74 1.92%
P/NAPS 1.30 2.23 1.56 1.23 1.25 1.88 1.05 3.62%

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