[RHBBANK] QoQ Cumulative 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- 114.88%
YoY- -13.7%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,401,967 9,577,195 7,064,683 4,606,399 2,266,819 8,022,726 5,795,007 -44.43%
PBT 637,408 2,470,767 1,787,712 1,047,952 494,285 2,384,623 1,824,303 -50.42%
Tax -183,937 -627,229 -439,923 -264,977 -130,480 -594,854 -445,563 -44.58%
NP 453,471 1,843,538 1,347,789 782,975 363,805 1,789,769 1,378,740 -52.38%
-
NP to SH 450,691 1,831,190 1,326,673 767,527 357,194 1,784,742 1,376,878 -52.53%
-
Tax Rate 28.86% 25.39% 24.61% 25.29% 26.40% 24.95% 24.42% -
Total Cost 1,948,496 7,733,657 5,716,894 3,823,424 1,903,014 6,232,957 4,416,267 -42.07%
-
Net Worth 17,187,367 16,503,317 16,195,422 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 - 149,518 - 499,050 133,031 -
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 16,195,422 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 2.62% 11.10% 8.19% 4.85% 2.30% 13.04% 10.78% -
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 94.33 381.27 282.23 184.85 90.75 355.12 261.37 -49.34%
EPS 17.70 72.90 53.00 30.80 14.30 79.00 62.10 -56.72%
DPS 0.00 16.30 0.00 6.00 0.00 22.09 6.00 -
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 55.10 219.69 162.05 105.66 52.00 184.03 132.93 -44.43%
EPS 10.34 42.00 30.43 17.61 8.19 40.94 31.58 -52.52%
DPS 0.00 9.39 0.00 3.43 0.00 11.45 3.05 -
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 8.93 2.07 2.68 4.67 9.31 2.17 2.76 118.91%
P/EPS 47.57 10.84 14.26 28.02 59.09 9.73 11.61 156.27%
EY 2.10 9.23 7.01 3.57 1.69 10.27 8.61 -60.99%
DY 0.00 2.06 0.00 0.70 0.00 2.87 0.83 -
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 8.85 2.04 2.70 4.05 9.75 2.19 2.84 113.49%
P/EPS 47.18 10.66 14.36 24.29 61.89 9.82 11.95 150.00%
EY 2.12 9.38 6.96 4.12 1.62 10.18 8.37 -60.00%
DY 0.00 2.10 0.00 0.80 0.00 2.85 0.81 -
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