[RHBBANK] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.04%
YoY- -6.57%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,961,142 1,773,394 1,606,084 1,338,943 1,494,123 1,500,803 1,448,701 5.17%
PBT 640,346 559,731 453,216 446,246 488,732 309,816 196,604 21.72%
Tax -152,288 -133,193 -98,644 -109,606 -130,137 -77,769 -52,141 19.53%
NP 488,058 426,538 354,572 336,640 358,595 232,047 144,463 22.47%
-
NP to SH 487,482 426,215 351,353 334,809 358,344 231,229 102,336 29.68%
-
Tax Rate 23.78% 23.80% 21.77% 24.56% 26.63% 25.10% 26.52% -
Total Cost 1,473,084 1,346,856 1,251,512 1,002,303 1,135,528 1,268,756 1,304,238 2.04%
-
Net Worth 12,880,259 10,941,976 9,656,819 8,424,226 7,555,445 6,876,577 4,806,137 17.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 12,880,259 10,941,976 9,656,819 8,424,226 7,555,445 6,876,577 4,806,137 17.83%
NOSH 2,236,156 2,188,395 2,155,539 2,160,058 2,158,698 2,161,018 1,827,428 3.41%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.89% 24.05% 22.08% 25.14% 24.00% 15.46% 9.97% -
ROE 3.78% 3.90% 3.64% 3.97% 4.74% 3.36% 2.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 87.70 81.04 74.51 61.99 69.21 69.45 79.28 1.69%
EPS 21.80 19.40 16.30 15.50 16.60 10.70 5.60 25.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.76 5.00 4.48 3.90 3.50 3.1821 2.63 13.94%
Adjusted Per Share Value based on latest NOSH - 2,160,058
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.98 40.67 36.84 30.71 34.27 34.42 33.23 5.17%
EPS 11.18 9.78 8.06 7.68 8.22 5.30 2.35 29.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9542 2.5096 2.2149 1.9322 1.7329 1.5772 1.1023 17.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.21 7.00 7.23 5.07 4.00 6.00 2.84 -
P/RPS 8.22 8.64 9.70 8.18 5.78 8.64 3.58 14.84%
P/EPS 33.07 35.94 44.36 32.71 24.10 56.07 50.71 -6.87%
EY 3.02 2.78 2.25 3.06 4.15 1.78 1.97 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.40 1.61 1.30 1.14 1.89 1.08 2.46%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 29/11/11 29/11/10 18/11/09 24/11/08 19/11/07 21/11/06 -
Price 7.42 7.38 7.96 5.47 3.64 5.75 3.34 -
P/RPS 8.46 9.11 10.68 8.82 5.26 8.28 4.21 12.32%
P/EPS 34.04 37.89 48.83 35.29 21.93 53.74 59.64 -8.91%
EY 2.94 2.64 2.05 2.83 4.56 1.86 1.68 9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.48 1.78 1.40 1.04 1.81 1.27 0.26%

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