[RHBBANK] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.55%
YoY- 26.18%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,413,246 10,103,921 9,709,184 9,607,868 9,577,195 9,419,577 9,212,798 8.48%
PBT 2,735,053 2,788,622 2,753,070 2,549,632 2,470,767 2,383,616 2,095,904 19.35%
Tax -671,589 -702,630 -727,570 -735,748 -627,229 -586,564 -529,954 17.05%
NP 2,063,464 2,085,992 2,025,500 1,813,884 1,843,538 1,797,052 1,565,950 20.13%
-
NP to SH 2,038,000 2,069,078 2,014,398 1,802,764 1,831,190 1,768,897 1,535,054 20.73%
-
Tax Rate 24.55% 25.20% 26.43% 28.86% 25.39% 24.61% 25.29% -
Total Cost 8,349,782 8,017,929 7,683,684 7,793,984 7,733,657 7,622,525 7,646,848 6.02%
-
Net Worth 18,692,321 18,172,500 17,772,599 17,187,367 16,503,317 16,195,423 15,824,014 11.71%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 153,425 - - - 409,443 - 299,036 -35.83%
Div Payout % 7.53% - - - 22.36% - 19.48% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 18,692,321 18,172,500 17,772,599 17,187,367 16,503,317 16,195,423 15,824,014 11.71%
NOSH 2,557,089 2,552,317 2,549,870 2,546,276 2,511,920 2,503,156 2,491,970 1.72%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.82% 20.65% 20.86% 18.88% 19.25% 19.08% 17.00% -
ROE 10.90% 11.39% 11.33% 10.49% 11.10% 10.92% 9.70% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 407.23 395.87 380.77 377.33 381.27 376.31 369.70 6.63%
EPS 79.70 81.07 79.00 70.80 72.90 70.67 61.60 18.68%
DPS 6.00 0.00 0.00 0.00 16.30 0.00 12.00 -36.92%
NAPS 7.31 7.12 6.97 6.75 6.57 6.47 6.35 9.81%
Adjusted Per Share Value based on latest NOSH - 2,546,276
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 238.84 231.74 222.69 220.37 219.66 216.05 211.30 8.48%
EPS 46.74 47.46 46.20 41.35 42.00 40.57 35.21 20.72%
DPS 3.52 0.00 0.00 0.00 9.39 0.00 6.86 -35.82%
NAPS 4.2873 4.168 4.0763 3.9421 3.7852 3.7146 3.6294 11.71%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.62 8.83 8.55 8.42 7.90 7.56 8.63 -
P/RPS 1.87 2.23 2.25 2.23 2.07 2.01 2.33 -13.60%
P/EPS 9.56 10.89 10.82 11.89 10.84 10.70 14.01 -22.43%
EY 10.46 9.18 9.24 8.41 9.23 9.35 7.14 28.90%
DY 0.79 0.00 0.00 0.00 2.06 0.00 1.39 -31.31%
P/NAPS 1.04 1.24 1.23 1.25 1.20 1.17 1.36 -16.33%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 27/08/14 26/05/14 24/02/14 29/11/13 30/08/13 -
Price 7.96 8.27 9.10 8.35 7.77 7.61 7.48 -
P/RPS 1.95 2.09 2.39 2.21 2.04 2.02 2.02 -2.31%
P/EPS 9.99 10.20 11.52 11.79 10.66 10.77 12.14 -12.15%
EY 10.01 9.80 8.68 8.48 9.38 9.29 8.24 13.81%
DY 0.75 0.00 0.00 0.00 2.10 0.00 1.60 -39.57%
P/NAPS 1.09 1.16 1.31 1.24 1.18 1.18 1.18 -5.13%

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