[RHBBANK] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.57%
YoY- 47.32%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 5,565,123 5,699,286 6,018,752 6,131,384 4,862,935 4,028,118 3,615,658 7.44%
PBT 1,745,542 1,465,744 1,247,734 985,217 683,648 521,638 529,498 21.98%
Tax -377,763 -376,426 -346,815 -262,553 -282,403 -200,525 -228,280 8.75%
NP 1,367,779 1,089,318 900,919 722,664 401,245 321,113 301,218 28.66%
-
NP to SH 1,359,953 1,085,413 897,900 534,599 362,886 321,113 301,218 28.54%
-
Tax Rate 21.64% 25.68% 27.80% 26.65% 41.31% 38.44% 43.11% -
Total Cost 4,197,344 4,609,968 5,117,833 5,408,720 4,461,690 3,707,005 3,314,440 4.01%
-
Net Worth 9,328,724 8,055,131 7,206,992 5,139,307 4,680,391 3,174,516 2,896,785 21.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 484,247 337,043 488,026 200,306 - 191,290 118,943 26.34%
Div Payout % 35.61% 31.05% 54.35% 37.47% - 59.57% 39.49% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 9,328,724 8,055,131 7,206,992 5,139,307 4,680,391 3,174,516 2,896,785 21.51%
NOSH 2,159,426 2,153,778 2,151,341 1,822,449 1,821,163 1,834,980 1,821,877 2.87%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 24.58% 19.11% 14.97% 11.79% 8.25% 7.97% 8.33% -
ROE 14.58% 13.47% 12.46% 10.40% 7.75% 10.12% 10.40% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 257.71 264.62 279.77 336.44 267.02 219.52 198.46 4.44%
EPS 62.98 50.40 41.74 29.33 19.93 17.50 16.53 24.96%
DPS 22.45 15.60 22.60 11.00 0.00 10.50 6.50 22.93%
NAPS 4.32 3.74 3.35 2.82 2.57 1.73 1.59 18.11%
Adjusted Per Share Value based on latest NOSH - 1,822,449
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 127.66 130.73 138.06 140.64 111.55 92.40 82.94 7.44%
EPS 31.20 24.90 20.60 12.26 8.32 7.37 6.91 28.54%
DPS 11.11 7.73 11.19 4.59 0.00 4.39 2.73 26.34%
NAPS 2.1399 1.8477 1.6532 1.1789 1.0736 0.7282 0.6645 21.50%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.88 4.14 4.22 4.82 2.75 2.10 1.87 -
P/RPS 2.28 1.56 1.51 1.43 1.03 0.96 0.94 15.90%
P/EPS 9.34 8.21 10.11 16.43 13.80 12.00 11.31 -3.13%
EY 10.71 12.17 9.89 6.09 7.25 8.33 8.84 3.24%
DY 3.82 3.77 5.36 2.28 0.00 5.00 3.48 1.56%
P/NAPS 1.36 1.11 1.26 1.71 1.07 1.21 1.18 2.39%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 29/08/08 27/08/07 29/08/06 30/08/05 27/08/04 -
Price 6.73 4.60 4.18 5.30 2.70 2.32 1.88 -
P/RPS 2.61 1.74 1.49 1.58 1.01 1.06 0.95 18.33%
P/EPS 10.69 9.13 10.02 18.07 13.55 13.26 11.37 -1.02%
EY 9.36 10.96 9.98 5.53 7.38 7.54 8.79 1.05%
DY 3.34 3.39 5.41 2.08 0.00 4.53 3.46 -0.58%
P/NAPS 1.56 1.23 1.25 1.88 1.05 1.34 1.18 4.76%

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