[RHBBANK] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 7.44%
YoY- -13.7%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,607,868 9,577,195 9,419,577 9,212,798 9,067,276 8,022,726 7,726,676 15.65%
PBT 2,549,632 2,470,767 2,383,616 2,095,904 1,977,140 2,384,623 2,432,404 3.19%
Tax -735,748 -627,229 -586,564 -529,954 -521,920 -594,854 -594,084 15.33%
NP 1,813,884 1,843,538 1,797,052 1,565,950 1,455,220 1,789,769 1,838,320 -0.88%
-
NP to SH 1,802,764 1,831,190 1,768,897 1,535,054 1,428,776 1,784,742 1,835,837 -1.20%
-
Tax Rate 28.86% 25.39% 24.61% 25.29% 26.40% 24.95% 24.42% -
Total Cost 7,793,984 7,733,657 7,622,525 7,646,848 7,612,056 6,232,957 5,888,356 20.57%
-
Net Worth 17,187,367 16,503,317 16,195,423 15,824,014 15,536,689 13,690,552 12,771,043 21.91%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 409,443 - 299,036 - 499,050 177,375 -
Div Payout % - 22.36% - 19.48% - 27.96% 9.66% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 17,187,367 16,503,317 16,195,423 15,824,014 15,536,689 13,690,552 12,771,043 21.91%
NOSH 2,546,276 2,511,920 2,503,156 2,491,970 2,497,860 2,259,167 2,217,194 9.67%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.88% 19.25% 19.08% 17.00% 16.05% 22.31% 23.79% -
ROE 10.49% 11.10% 10.92% 9.70% 9.20% 13.04% 14.37% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 377.33 381.27 376.31 369.70 363.00 355.12 348.49 5.44%
EPS 70.80 72.90 70.67 61.60 57.20 79.00 82.80 -9.92%
DPS 0.00 16.30 0.00 12.00 0.00 22.09 8.00 -
NAPS 6.75 6.57 6.47 6.35 6.22 6.06 5.76 11.16%
Adjusted Per Share Value based on latest NOSH - 2,486,866
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 220.39 219.69 216.07 211.33 207.99 184.03 177.24 15.64%
EPS 41.35 42.00 40.58 35.21 32.77 40.94 42.11 -1.20%
DPS 0.00 9.39 0.00 6.86 0.00 11.45 4.07 -
NAPS 3.9425 3.7856 3.715 3.6298 3.5639 3.1404 2.9295 21.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 8.42 7.90 7.56 8.63 8.45 7.69 7.21 -
P/RPS 2.23 2.07 2.01 2.33 2.33 2.17 2.07 5.09%
P/EPS 11.89 10.84 10.70 14.01 14.77 9.73 8.71 23.08%
EY 8.41 9.23 9.35 7.14 6.77 10.27 11.48 -18.75%
DY 0.00 2.06 0.00 1.39 0.00 2.87 1.11 -
P/NAPS 1.25 1.20 1.17 1.36 1.36 1.27 1.25 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 29/11/13 30/08/13 29/05/13 26/02/13 22/11/12 -
Price 8.35 7.77 7.61 7.48 8.85 7.76 7.42 -
P/RPS 2.21 2.04 2.02 2.02 2.44 2.19 2.13 2.49%
P/EPS 11.79 10.66 10.77 12.14 15.47 9.82 8.96 20.10%
EY 8.48 9.38 9.29 8.24 6.46 10.18 11.16 -16.74%
DY 0.00 2.10 0.00 1.60 0.00 2.85 1.08 -
P/NAPS 1.24 1.18 1.18 1.18 1.42 1.28 1.29 -2.60%

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