[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 29.62%
YoY- 5.74%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 7,064,683 4,606,399 2,266,819 8,022,726 5,795,007 3,833,865 1,902,606 139.59%
PBT 1,787,712 1,047,952 494,285 2,384,623 1,824,303 1,183,957 580,723 111.47%
Tax -439,923 -264,977 -130,480 -594,854 -445,563 -293,275 -144,227 110.18%
NP 1,347,789 782,975 363,805 1,789,769 1,378,740 890,682 436,496 111.89%
-
NP to SH 1,326,673 767,527 357,194 1,784,742 1,376,878 889,396 435,551 109.98%
-
Tax Rate 24.61% 25.29% 26.40% 24.95% 24.42% 24.77% 24.84% -
Total Cost 5,716,894 3,823,424 1,903,014 6,232,957 4,416,267 2,943,183 1,466,110 147.53%
-
Net Worth 16,195,422 15,824,014 15,536,689 13,690,552 12,771,043 12,270,575 12,010,649 22.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 149,518 - 499,050 133,031 132,416 - -
Div Payout % - 19.48% - 27.96% 9.66% 14.89% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 16,195,422 15,824,014 15,536,689 13,690,552 12,771,043 12,270,575 12,010,649 22.03%
NOSH 2,503,156 2,491,970 2,497,860 2,259,167 2,217,194 2,206,938 2,199,752 8.98%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.08% 17.00% 16.05% 22.31% 23.79% 23.23% 22.94% -
ROE 8.19% 4.85% 2.30% 13.04% 10.78% 7.25% 3.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 282.23 184.85 90.75 355.12 261.37 173.72 86.49 119.84%
EPS 53.00 30.80 14.30 79.00 62.10 40.30 19.80 92.66%
DPS 0.00 6.00 0.00 22.09 6.00 6.00 0.00 -
NAPS 6.47 6.35 6.22 6.06 5.76 5.56 5.46 11.96%
Adjusted Per Share Value based on latest NOSH - 2,385,169
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 162.05 105.66 52.00 184.03 132.93 87.94 43.64 139.60%
EPS 30.43 17.61 8.19 40.94 31.58 20.40 9.99 109.98%
DPS 0.00 3.43 0.00 11.45 3.05 3.04 0.00 -
NAPS 3.715 3.6298 3.5639 3.1404 2.9295 2.8147 2.7551 22.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.56 8.63 8.45 7.69 7.21 7.40 7.70 -
P/RPS 2.68 4.67 9.31 2.17 2.76 4.26 8.90 -55.04%
P/EPS 14.26 28.02 59.09 9.73 11.61 18.36 38.89 -48.73%
EY 7.01 3.57 1.69 10.27 8.61 5.45 2.57 95.10%
DY 0.00 0.70 0.00 2.87 0.83 0.81 0.00 -
P/NAPS 1.17 1.36 1.36 1.27 1.25 1.33 1.41 -11.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 29/05/13 26/02/13 22/11/12 27/08/12 28/05/12 -
Price 7.61 7.48 8.85 7.76 7.42 7.24 7.40 -
P/RPS 2.70 4.05 9.75 2.19 2.84 4.17 8.56 -53.63%
P/EPS 14.36 24.29 61.89 9.82 11.95 17.97 37.37 -47.11%
EY 6.96 4.12 1.62 10.18 8.37 5.57 2.68 88.82%
DY 0.00 0.80 0.00 2.85 0.81 0.83 0.00 -
P/NAPS 1.18 1.18 1.42 1.28 1.29 1.30 1.36 -9.02%

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