[RHBBANK] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -25.1%
YoY- 39.95%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,707,644 1,390,838 1,509,498 1,516,172 1,542,837 1,187,407 1,041,472 8.58%
PBT 523,893 377,116 261,954 266,155 227,671 150,631 100,294 31.70%
Tax -143,121 -39,178 -65,259 -91,748 -65,081 -79,108 -6,251 68.46%
NP 380,772 337,938 196,695 174,407 162,590 71,523 94,043 26.23%
-
NP to SH 380,145 336,384 196,899 173,180 123,742 71,523 94,043 26.19%
-
Tax Rate 27.32% 10.39% 24.91% 34.47% 28.59% 52.52% 6.23% -
Total Cost 1,326,872 1,052,900 1,312,803 1,341,765 1,380,247 1,115,884 947,429 5.77%
-
Net Worth 9,943,905 8,711,482 7,854,322 7,078,732 4,913,285 5,538,447 3,020,227 21.95%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 459,180 376,275 229,354 294,406 109,184 - 63,298 39.11%
Div Payout % 120.79% 111.86% 116.48% 170.00% 88.24% - 67.31% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 9,943,905 8,711,482 7,854,322 7,078,732 4,913,285 5,538,447 3,020,227 21.95%
NOSH 2,147,711 2,156,307 2,163,725 2,164,750 1,819,735 1,833,923 1,808,519 2.90%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 22.30% 24.30% 13.03% 11.50% 10.54% 6.02% 9.03% -
ROE 3.82% 3.86% 2.51% 2.45% 2.52% 1.29% 3.11% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 79.51 64.50 69.76 70.04 84.78 64.75 57.59 5.52%
EPS 17.70 15.60 9.10 8.00 6.80 3.90 5.20 22.63%
DPS 21.38 17.45 10.60 13.60 6.00 0.00 3.50 35.18%
NAPS 4.63 4.04 3.63 3.27 2.70 3.02 1.67 18.51%
Adjusted Per Share Value based on latest NOSH - 2,164,750
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 39.17 31.90 34.63 34.78 35.39 27.24 23.89 8.58%
EPS 8.72 7.72 4.52 3.97 2.84 1.64 2.16 26.17%
DPS 10.53 8.63 5.26 6.75 2.50 0.00 1.45 39.13%
NAPS 2.281 1.9983 1.8017 1.6238 1.127 1.2704 0.6928 21.95%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 8.72 5.30 3.90 5.85 3.42 2.21 2.34 -
P/RPS 10.97 8.22 5.59 8.35 4.03 3.41 4.06 18.00%
P/EPS 49.27 33.97 42.86 73.13 50.29 56.67 45.00 1.52%
EY 2.03 2.94 2.33 1.37 1.99 1.76 2.22 -1.47%
DY 2.45 3.29 2.72 2.32 1.75 0.00 1.50 8.51%
P/NAPS 1.88 1.31 1.07 1.79 1.27 0.73 1.40 5.03%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 25/02/10 24/02/09 28/02/08 28/02/07 28/02/06 28/02/05 -
Price 8.17 5.28 3.74 5.20 4.38 2.46 2.24 -
P/RPS 10.28 8.19 5.36 7.42 5.17 3.80 3.89 17.57%
P/EPS 46.16 33.85 41.10 65.00 64.41 63.08 43.08 1.15%
EY 2.17 2.95 2.43 1.54 1.55 1.59 2.32 -1.10%
DY 2.62 3.30 2.83 2.62 1.37 0.00 1.56 9.02%
P/NAPS 1.76 1.31 1.03 1.59 1.62 0.81 1.34 4.64%

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