[RHBBANK] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.04%
YoY- -6.57%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,436,478 1,398,864 1,390,838 1,338,943 1,338,919 1,356,746 1,509,498 -3.26%
PBT 447,948 474,232 377,116 446,246 400,061 314,997 261,954 43.14%
Tax -107,272 -121,707 -39,178 -109,606 -96,254 -84,776 -65,259 39.40%
NP 340,676 352,525 337,938 336,640 303,807 230,221 196,695 44.36%
-
NP to SH 339,030 349,730 336,384 334,809 301,529 228,641 196,899 43.80%
-
Tax Rate 23.95% 25.66% 10.39% 24.56% 24.06% 26.91% 24.91% -
Total Cost 1,095,802 1,046,339 1,052,900 1,002,303 1,035,112 1,126,525 1,312,803 -11.37%
-
Net Worth 9,328,724 9,218,191 8,711,482 8,424,226 8,055,131 8,024,004 7,854,322 12.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 107,971 - 376,275 - 107,688 - 229,354 -39.56%
Div Payout % 31.85% - 111.86% - 35.71% - 116.48% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 9,328,724 9,218,191 8,711,482 8,424,226 8,055,131 8,024,004 7,854,322 12.18%
NOSH 2,159,426 2,158,827 2,156,307 2,160,058 2,153,778 2,156,990 2,163,725 -0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 23.72% 25.20% 24.30% 25.14% 22.69% 16.97% 13.03% -
ROE 3.63% 3.79% 3.86% 3.97% 3.74% 2.85% 2.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 66.52 64.80 64.50 61.99 62.17 62.90 69.76 -3.12%
EPS 15.70 16.20 15.60 15.50 14.00 10.60 9.10 43.99%
DPS 5.00 0.00 17.45 0.00 5.00 0.00 10.60 -39.48%
NAPS 4.32 4.27 4.04 3.90 3.74 3.72 3.63 12.33%
Adjusted Per Share Value based on latest NOSH - 2,160,058
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.95 32.09 31.90 30.71 30.71 31.12 34.63 -3.26%
EPS 7.78 8.02 7.72 7.68 6.92 5.24 4.52 43.76%
DPS 2.48 0.00 8.63 0.00 2.47 0.00 5.26 -39.50%
NAPS 2.1399 2.1145 1.9983 1.9324 1.8477 1.8406 1.8017 12.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 5.88 5.64 5.30 5.07 4.14 3.54 3.90 -
P/RPS 8.84 8.70 8.22 8.18 6.66 5.63 5.59 35.84%
P/EPS 37.45 34.81 33.97 32.71 29.57 33.40 42.86 -8.62%
EY 2.67 2.87 2.94 3.06 3.38 2.99 2.33 9.53%
DY 0.85 0.00 3.29 0.00 1.21 0.00 2.72 -54.04%
P/NAPS 1.36 1.32 1.31 1.30 1.11 0.95 1.07 17.38%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 31/05/10 25/02/10 18/11/09 24/08/09 19/05/09 24/02/09 -
Price 6.73 5.75 5.28 5.47 4.60 4.12 3.74 -
P/RPS 10.12 8.87 8.19 8.82 7.40 6.55 5.36 52.93%
P/EPS 42.87 35.49 33.85 35.29 32.86 38.87 41.10 2.85%
EY 2.33 2.82 2.95 2.83 3.04 2.57 2.43 -2.77%
DY 0.74 0.00 3.30 0.00 1.09 0.00 2.83 -59.20%
P/NAPS 1.56 1.35 1.31 1.40 1.23 1.11 1.03 31.98%

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