[RHBBANK] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.41%
YoY- 14.37%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,339,580 2,266,819 2,227,719 1,961,142 1,931,259 1,902,606 1,921,313 14.04%
PBT 553,667 494,285 560,320 640,346 603,234 580,723 568,698 -1.77%
Tax -134,497 -130,480 -149,291 -152,288 -149,048 -144,227 -145,842 -5.26%
NP 419,170 363,805 411,029 488,058 454,186 436,496 422,856 -0.58%
-
NP to SH 410,333 357,194 407,864 487,482 453,845 435,551 422,549 -1.93%
-
Tax Rate 24.29% 26.40% 26.64% 23.78% 24.71% 24.84% 25.64% -
Total Cost 1,920,410 1,903,014 1,816,690 1,473,084 1,477,073 1,466,110 1,498,457 18.00%
-
Net Worth 15,791,603 15,536,689 14,454,127 12,880,259 12,309,161 12,010,649 11,025,063 27.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 149,211 - 383,773 - 132,832 - 383,892 -46.77%
Div Payout % 36.36% - 94.09% - 29.27% - 90.85% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 15,791,603 15,536,689 14,454,127 12,880,259 12,309,161 12,010,649 11,025,063 27.09%
NOSH 2,486,866 2,497,860 2,385,169 2,236,156 2,213,878 2,199,752 2,205,012 8.35%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.92% 16.05% 18.45% 24.89% 23.52% 22.94% 22.01% -
ROE 2.60% 2.30% 2.82% 3.78% 3.69% 3.63% 3.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 94.08 90.75 93.40 87.70 87.23 86.49 87.13 5.25%
EPS 16.50 14.30 17.10 21.80 20.50 19.80 19.20 -9.61%
DPS 6.00 0.00 16.09 0.00 6.00 0.00 17.41 -50.87%
NAPS 6.35 6.22 6.06 5.76 5.56 5.46 5.00 17.29%
Adjusted Per Share Value based on latest NOSH - 2,236,156
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.67 52.00 51.10 44.99 44.30 43.64 44.07 14.05%
EPS 9.41 8.19 9.36 11.18 10.41 9.99 9.69 -1.93%
DPS 3.42 0.00 8.80 0.00 3.05 0.00 8.81 -46.81%
NAPS 3.6224 3.5639 3.3156 2.9545 2.8235 2.7551 2.529 27.09%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 8.63 8.45 7.69 7.21 7.40 7.70 7.48 -
P/RPS 9.17 9.31 8.23 8.22 8.48 8.90 8.58 4.53%
P/EPS 52.30 59.09 44.97 33.07 36.10 38.89 39.03 21.56%
EY 1.91 1.69 2.22 3.02 2.77 2.57 2.56 -17.75%
DY 0.70 0.00 2.09 0.00 0.81 0.00 2.33 -55.17%
P/NAPS 1.36 1.36 1.27 1.25 1.33 1.41 1.50 -6.32%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 26/02/13 22/11/12 27/08/12 28/05/12 28/02/12 -
Price 7.48 8.85 7.76 7.42 7.24 7.40 7.80 -
P/RPS 7.95 9.75 8.31 8.46 8.30 8.56 8.95 -7.60%
P/EPS 45.33 61.89 45.38 34.04 35.32 37.37 40.70 7.45%
EY 2.21 1.62 2.20 2.94 2.83 2.68 2.46 -6.90%
DY 0.80 0.00 2.07 0.00 0.83 0.00 2.23 -49.54%
P/NAPS 1.18 1.42 1.28 1.29 1.30 1.36 1.56 -16.99%

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