[RHBBANK] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 20.92%
YoY- 73.01%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Revenue 1,390,838 1,509,498 1,516,172 1,542,837 1,187,407 1,041,472 967,352 5.73%
PBT 377,116 261,954 266,155 227,671 150,631 100,294 118,323 19.49%
Tax -39,178 -65,259 -91,748 -65,081 -79,108 -6,251 -21,538 9.62%
NP 337,938 196,695 174,407 162,590 71,523 94,043 96,785 21.17%
-
NP to SH 336,384 196,899 173,180 123,742 71,523 94,043 96,785 21.09%
-
Tax Rate 10.39% 24.91% 34.47% 28.59% 52.52% 6.23% 18.20% -
Total Cost 1,052,900 1,312,803 1,341,765 1,380,247 1,115,884 947,429 870,567 2.96%
-
Net Worth 8,711,482 7,854,322 7,078,732 4,913,285 5,538,447 3,020,227 2,698,725 19.72%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Div 376,275 229,354 294,406 109,184 - 63,298 137,690 16.69%
Div Payout % 111.86% 116.48% 170.00% 88.24% - 67.31% 142.26% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Net Worth 8,711,482 7,854,322 7,078,732 4,913,285 5,538,447 3,020,227 2,698,725 19.72%
NOSH 2,156,307 2,163,725 2,164,750 1,819,735 1,833,923 1,808,519 1,835,867 2.50%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
NP Margin 24.30% 13.03% 11.50% 10.54% 6.02% 9.03% 10.01% -
ROE 3.86% 2.51% 2.45% 2.52% 1.29% 3.11% 3.59% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
RPS 64.50 69.76 70.04 84.78 64.75 57.59 52.69 3.15%
EPS 15.60 9.10 8.00 6.80 3.90 5.20 5.30 18.03%
DPS 17.45 10.60 13.60 6.00 0.00 3.50 7.50 13.85%
NAPS 4.04 3.63 3.27 2.70 3.02 1.67 1.47 16.80%
Adjusted Per Share Value based on latest NOSH - 1,819,735
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
RPS 31.90 34.63 34.78 35.39 27.24 23.89 22.19 5.73%
EPS 7.72 4.52 3.97 2.84 1.64 2.16 2.22 21.10%
DPS 8.63 5.26 6.75 2.50 0.00 1.45 3.16 16.68%
NAPS 1.9983 1.8017 1.6238 1.127 1.2704 0.6928 0.619 19.72%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/06/03 -
Price 5.30 3.90 5.85 3.42 2.21 2.34 1.69 -
P/RPS 8.22 5.59 8.35 4.03 3.41 4.06 3.21 15.54%
P/EPS 33.97 42.86 73.13 50.29 56.67 45.00 32.06 0.89%
EY 2.94 2.33 1.37 1.99 1.76 2.22 3.12 -0.90%
DY 3.29 2.72 2.32 1.75 0.00 1.50 4.44 -4.50%
P/NAPS 1.31 1.07 1.79 1.27 0.73 1.40 1.15 2.02%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Date 25/02/10 24/02/09 28/02/08 28/02/07 28/02/06 28/02/05 28/08/03 -
Price 5.28 3.74 5.20 4.38 2.46 2.24 1.89 -
P/RPS 8.19 5.36 7.42 5.17 3.80 3.89 3.59 13.50%
P/EPS 33.85 41.10 65.00 64.41 63.08 43.08 35.85 -0.87%
EY 2.95 2.43 1.54 1.55 1.59 2.32 2.79 0.86%
DY 3.30 2.83 2.62 1.37 0.00 1.56 3.97 -2.79%
P/NAPS 1.31 1.03 1.59 1.62 0.81 1.34 1.29 0.23%

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