[RHBBANK] YoY TTM 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- 2.89%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,528,572 6,772,165 5,565,123 5,699,286 6,018,752 6,131,384 4,862,935 7.54%
PBT 2,312,386 2,098,558 1,745,542 1,465,744 1,247,734 985,217 683,648 22.49%
Tax -572,310 -522,576 -377,763 -376,426 -346,815 -262,553 -282,403 12.48%
NP 1,740,076 1,575,982 1,367,779 1,089,318 900,919 722,664 401,245 27.67%
-
NP to SH 1,738,160 1,570,647 1,359,953 1,085,413 897,900 534,599 362,886 29.80%
-
Tax Rate 24.75% 24.90% 21.64% 25.68% 27.80% 26.65% 41.31% -
Total Cost 5,788,496 5,196,183 4,197,344 4,609,968 5,117,833 5,408,720 4,461,690 4.43%
-
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 516,725 632,639 484,247 337,043 488,026 200,306 - -
Div Payout % 29.73% 40.28% 35.61% 31.05% 54.35% 37.47% - -
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 23.11% 23.27% 24.58% 19.11% 14.97% 11.79% 8.25% -
ROE 14.12% 18.11% 14.58% 13.47% 12.46% 10.40% 7.75% -
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 340.06 312.34 257.71 264.62 279.77 336.44 267.02 4.10%
EPS 78.51 72.44 62.98 50.40 41.74 29.33 19.93 25.64%
DPS 23.41 29.38 22.45 15.60 22.60 11.00 0.00 -
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 172.69 155.34 127.66 130.73 138.06 140.64 111.55 7.54%
EPS 39.87 36.03 31.20 24.90 20.60 12.26 8.32 29.81%
DPS 11.85 14.51 11.11 7.73 11.19 4.59 0.00 -
NAPS 2.8235 1.9894 2.1399 1.8477 1.6532 1.1789 1.0736 17.47%
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 2.18 2.93 2.28 1.56 1.51 1.43 1.03 13.29%
P/EPS 9.43 12.65 9.34 8.21 10.11 16.43 13.80 -6.14%
EY 10.61 7.91 10.71 12.17 9.89 6.09 7.25 6.54%
DY 3.16 3.21 3.82 3.77 5.36 2.28 0.00 -
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 2.13 2.85 2.61 1.74 1.49 1.58 1.01 13.22%
P/EPS 9.22 12.29 10.69 9.13 10.02 18.07 13.55 -6.20%
EY 10.84 8.14 9.36 10.96 9.98 5.53 7.38 6.61%
DY 3.23 3.30 3.34 3.39 5.41 2.08 0.00 -
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