[RHBBANK] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 15.23%
YoY- -3.65%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,709,184 9,607,868 9,577,195 9,419,577 9,212,798 9,067,276 8,022,726 13.60%
PBT 2,753,070 2,549,632 2,470,767 2,383,616 2,095,904 1,977,140 2,384,623 10.08%
Tax -727,570 -735,748 -627,229 -586,564 -529,954 -521,920 -594,854 14.41%
NP 2,025,500 1,813,884 1,843,538 1,797,052 1,565,950 1,455,220 1,789,769 8.62%
-
NP to SH 2,014,398 1,802,764 1,831,190 1,768,897 1,535,054 1,428,776 1,784,742 8.42%
-
Tax Rate 26.43% 28.86% 25.39% 24.61% 25.29% 26.40% 24.95% -
Total Cost 7,683,684 7,793,984 7,733,657 7,622,525 7,646,848 7,612,056 6,232,957 15.01%
-
Net Worth 17,772,599 17,187,367 16,503,317 16,195,423 15,824,014 15,536,689 13,690,552 19.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 409,443 - 299,036 - 499,050 -
Div Payout % - - 22.36% - 19.48% - 27.96% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 17,772,599 17,187,367 16,503,317 16,195,423 15,824,014 15,536,689 13,690,552 19.05%
NOSH 2,549,870 2,546,276 2,511,920 2,503,156 2,491,970 2,497,860 2,259,167 8.42%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.86% 18.88% 19.25% 19.08% 17.00% 16.05% 22.31% -
ROE 11.33% 10.49% 11.10% 10.92% 9.70% 9.20% 13.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 380.77 377.33 381.27 376.31 369.70 363.00 355.12 4.77%
EPS 79.00 70.80 72.90 70.67 61.60 57.20 79.00 0.00%
DPS 0.00 0.00 16.30 0.00 12.00 0.00 22.09 -
NAPS 6.97 6.75 6.57 6.47 6.35 6.22 6.06 9.80%
Adjusted Per Share Value based on latest NOSH - 2,518,675
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 222.71 220.39 219.69 216.07 211.33 207.99 184.03 13.60%
EPS 46.21 41.35 42.00 40.58 35.21 32.77 40.94 8.43%
DPS 0.00 0.00 9.39 0.00 6.86 0.00 11.45 -
NAPS 4.0768 3.9425 3.7856 3.715 3.6298 3.5639 3.1404 19.05%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 8.55 8.42 7.90 7.56 8.63 8.45 7.69 -
P/RPS 2.25 2.23 2.07 2.01 2.33 2.33 2.17 2.44%
P/EPS 10.82 11.89 10.84 10.70 14.01 14.77 9.73 7.35%
EY 9.24 8.41 9.23 9.35 7.14 6.77 10.27 -6.82%
DY 0.00 0.00 2.06 0.00 1.39 0.00 2.87 -
P/NAPS 1.23 1.25 1.20 1.17 1.36 1.36 1.27 -2.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 26/05/14 24/02/14 29/11/13 30/08/13 29/05/13 26/02/13 -
Price 9.10 8.35 7.77 7.61 7.48 8.85 7.76 -
P/RPS 2.39 2.21 2.04 2.02 2.02 2.44 2.19 6.01%
P/EPS 11.52 11.79 10.66 10.77 12.14 15.47 9.82 11.26%
EY 8.68 8.48 9.38 9.29 8.24 6.46 10.18 -10.10%
DY 0.00 0.00 2.10 0.00 1.60 0.00 2.85 -
P/NAPS 1.31 1.24 1.18 1.18 1.18 1.42 1.28 1.56%

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