[RHBBANK] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 36.27%
YoY- 14.7%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,452,625 2,401,967 2,512,512 2,458,286 2,339,580 2,266,819 2,227,719 6.64%
PBT 739,127 637,408 683,055 739,762 553,667 494,285 560,320 20.33%
Tax -179,848 -183,937 -187,306 -174,946 -134,497 -130,480 -149,291 13.25%
NP 559,279 453,471 495,749 564,816 419,170 363,805 411,029 22.86%
-
NP to SH 556,508 450,691 504,517 559,148 410,333 357,194 407,864 23.08%
-
Tax Rate 24.33% 28.86% 27.42% 23.65% 24.29% 26.40% 26.64% -
Total Cost 1,893,346 1,948,496 2,016,763 1,893,470 1,920,410 1,903,014 1,816,690 2.80%
-
Net Worth 17,711,692 17,187,367 16,656,667 16,295,830 15,791,603 15,536,689 14,454,127 14.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 261,131 - 149,211 - 383,773 -
Div Payout % - - 51.76% - 36.36% - 94.09% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 17,711,692 17,187,367 16,656,667 16,295,830 15,791,603 15,536,689 14,454,127 14.55%
NOSH 2,541,132 2,546,276 2,535,261 2,518,675 2,486,866 2,497,860 2,385,169 4.32%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.80% 18.88% 19.73% 22.98% 17.92% 16.05% 18.45% -
ROE 3.14% 2.62% 3.03% 3.43% 2.60% 2.30% 2.82% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 96.52 94.33 99.10 97.60 94.08 90.75 93.40 2.22%
EPS 21.90 17.70 19.90 22.20 16.50 14.30 17.10 17.98%
DPS 0.00 0.00 10.30 0.00 6.00 0.00 16.09 -
NAPS 6.97 6.75 6.57 6.47 6.35 6.22 6.06 9.80%
Adjusted Per Share Value based on latest NOSH - 2,518,675
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.25 55.09 57.63 56.38 53.66 51.99 51.09 6.64%
EPS 12.76 10.34 11.57 12.82 9.41 8.19 9.35 23.10%
DPS 0.00 0.00 5.99 0.00 3.42 0.00 8.80 -
NAPS 4.0623 3.9421 3.8204 3.7376 3.6219 3.5635 3.3152 14.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 8.55 8.42 7.90 7.56 8.63 8.45 7.69 -
P/RPS 8.86 8.93 7.97 7.75 9.17 9.31 8.23 5.05%
P/EPS 39.04 47.57 39.70 34.05 52.30 59.09 44.97 -9.02%
EY 2.56 2.10 2.52 2.94 1.91 1.69 2.22 9.99%
DY 0.00 0.00 1.30 0.00 0.70 0.00 2.09 -
P/NAPS 1.23 1.25 1.20 1.17 1.36 1.36 1.27 -2.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 26/05/14 24/02/14 29/11/13 30/08/13 29/05/13 26/02/13 -
Price 9.10 8.35 7.77 7.61 7.48 8.85 7.76 -
P/RPS 9.43 8.85 7.84 7.80 7.95 9.75 8.31 8.81%
P/EPS 41.55 47.18 39.05 34.28 45.33 61.89 45.38 -5.72%
EY 2.41 2.12 2.56 2.92 2.21 1.62 2.20 6.28%
DY 0.00 0.00 1.33 0.00 0.80 0.00 2.07 -
P/NAPS 1.31 1.24 1.18 1.18 1.18 1.42 1.28 1.56%

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