[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 38.03%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 7,577,941 4,854,592 2,401,967 9,577,195 7,064,683 4,606,399 2,266,819 123.41%
PBT 2,091,467 1,376,535 637,408 2,470,767 1,787,712 1,047,952 494,285 161.37%
Tax -526,973 -363,785 -183,937 -627,229 -439,923 -264,977 -130,480 153.39%
NP 1,564,494 1,012,750 453,471 1,843,538 1,347,789 782,975 363,805 164.21%
-
NP to SH 1,551,809 1,007,199 450,691 1,831,190 1,326,673 767,527 357,194 166.01%
-
Tax Rate 25.20% 26.43% 28.86% 25.39% 24.61% 25.29% 26.40% -
Total Cost 6,013,447 3,841,842 1,948,496 7,733,657 5,716,894 3,823,424 1,903,014 115.18%
-
Net Worth 18,172,500 17,772,599 17,187,367 16,503,317 16,195,422 15,824,014 15,536,689 11.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 409,443 - 149,518 - -
Div Payout % - - - 22.36% - 19.48% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 18,172,500 17,772,599 17,187,367 16,503,317 16,195,422 15,824,014 15,536,689 11.00%
NOSH 2,552,317 2,549,870 2,546,276 2,511,920 2,503,156 2,491,970 2,497,860 1.44%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.65% 20.86% 18.88% 19.25% 19.08% 17.00% 16.05% -
ROE 8.54% 5.67% 2.62% 11.10% 8.19% 4.85% 2.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 296.90 190.39 94.33 381.27 282.23 184.85 90.75 120.22%
EPS 60.80 39.50 17.70 72.90 53.00 30.80 14.30 162.21%
DPS 0.00 0.00 0.00 16.30 0.00 6.00 0.00 -
NAPS 7.12 6.97 6.75 6.57 6.47 6.35 6.22 9.41%
Adjusted Per Share Value based on latest NOSH - 2,535,261
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 173.81 111.34 55.09 219.66 162.03 105.65 51.99 123.41%
EPS 35.59 23.10 10.34 42.00 30.43 17.60 8.19 166.05%
DPS 0.00 0.00 0.00 9.39 0.00 3.43 0.00 -
NAPS 4.168 4.0763 3.9421 3.7852 3.7146 3.6294 3.5635 11.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.83 8.55 8.42 7.90 7.56 8.63 8.45 -
P/RPS 2.97 4.49 8.93 2.07 2.68 4.67 9.31 -53.27%
P/EPS 14.52 21.65 47.57 10.84 14.26 28.02 59.09 -60.73%
EY 6.89 4.62 2.10 9.23 7.01 3.57 1.69 154.98%
DY 0.00 0.00 0.00 2.06 0.00 0.70 0.00 -
P/NAPS 1.24 1.23 1.25 1.20 1.17 1.36 1.36 -5.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 26/05/14 24/02/14 29/11/13 30/08/13 29/05/13 -
Price 8.27 9.10 8.35 7.77 7.61 7.48 8.85 -
P/RPS 2.79 4.78 8.85 2.04 2.70 4.05 9.75 -56.54%
P/EPS 13.60 23.04 47.18 10.66 14.36 24.29 61.89 -63.55%
EY 7.35 4.34 2.12 9.38 6.96 4.12 1.62 173.80%
DY 0.00 0.00 0.00 2.10 0.00 0.80 0.00 -
P/NAPS 1.16 1.31 1.24 1.18 1.18 1.18 1.42 -12.60%

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