[RHBBANK] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.5%
YoY- 38.8%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 6,187,532 6,279,692 6,036,696 5,506,790 5,285,270 5,030,504 4,802,520 18.38%
PBT 1,161,010 1,121,884 1,094,004 829,849 802,904 811,148 813,160 26.76%
Tax -297,466 -290,662 -293,228 -233,952 -225,161 -233,460 -255,584 10.63%
NP 863,544 831,222 800,776 595,897 577,742 577,688 557,576 33.82%
-
NP to SH 719,666 617,042 585,292 438,310 419,424 424,464 404,564 46.76%
-
Tax Rate 25.62% 25.91% 26.80% 28.19% 28.04% 28.78% 31.43% -
Total Cost 5,323,988 5,448,470 5,235,920 4,910,893 4,707,528 4,452,816 4,244,944 16.28%
-
Net Worth 6,156,051 5,148,101 5,084,724 4,930,987 4,782,161 4,702,036 4,634,096 20.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 128,972 182,556 - 146,103 48,488 73,183 - -
Div Payout % 17.92% 29.59% - 33.33% 11.56% 17.24% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 6,156,051 5,148,101 5,084,724 4,930,987 4,782,161 4,702,036 4,634,096 20.82%
NOSH 1,934,587 1,825,568 1,829,037 1,826,291 1,818,312 1,829,586 1,838,927 3.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.96% 13.24% 13.27% 10.82% 10.93% 11.48% 11.61% -
ROE 11.69% 11.99% 11.51% 8.89% 8.77% 9.03% 8.73% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 319.84 343.99 330.05 301.53 290.67 274.95 261.16 14.45%
EPS 37.20 33.80 32.00 24.00 23.07 23.20 22.00 41.88%
DPS 6.67 10.00 0.00 8.00 2.67 4.00 0.00 -
NAPS 3.1821 2.82 2.78 2.70 2.63 2.57 2.52 16.81%
Adjusted Per Share Value based on latest NOSH - 1,819,735
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 141.92 144.03 138.46 126.30 121.22 115.38 110.15 18.38%
EPS 16.51 14.15 13.42 10.05 9.62 9.74 9.28 46.77%
DPS 2.96 4.19 0.00 3.35 1.11 1.68 0.00 -
NAPS 1.4119 1.1808 1.1662 1.131 1.0968 1.0785 1.0629 20.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.00 4.82 4.78 3.42 2.84 2.75 2.43 -
P/RPS 1.88 1.40 1.45 1.13 0.98 1.00 0.93 59.80%
P/EPS 16.13 14.26 14.94 14.25 12.31 11.85 11.05 28.65%
EY 6.20 7.01 6.69 7.02 8.12 8.44 9.05 -22.26%
DY 1.11 2.07 0.00 2.34 0.94 1.45 0.00 -
P/NAPS 1.89 1.71 1.72 1.27 1.08 1.07 0.96 57.01%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 27/08/07 21/05/07 28/02/07 21/11/06 29/08/06 22/05/06 -
Price 5.75 5.30 4.74 4.38 3.34 2.70 2.50 -
P/RPS 1.80 1.54 1.44 1.45 1.15 0.98 0.96 51.99%
P/EPS 15.46 15.68 14.81 18.25 14.48 11.64 11.36 22.78%
EY 6.47 6.38 6.75 5.48 6.91 8.59 8.80 -18.52%
DY 1.16 1.89 0.00 1.83 0.80 1.48 0.00 -
P/NAPS 1.81 1.88 1.71 1.62 1.27 1.05 0.99 49.46%

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