[RHBBANK] QoQ 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- -16.33%
YoY- -3.48%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,458,286 2,339,580 2,266,819 2,227,719 1,961,142 1,931,259 1,902,606 18.61%
PBT 739,762 553,667 494,285 560,320 640,346 603,234 580,723 17.49%
Tax -174,946 -134,497 -130,480 -149,291 -152,288 -149,048 -144,227 13.72%
NP 564,816 419,170 363,805 411,029 488,058 454,186 436,496 18.72%
-
NP to SH 559,148 410,333 357,194 407,864 487,482 453,845 435,551 18.10%
-
Tax Rate 23.65% 24.29% 26.40% 26.64% 23.78% 24.71% 24.84% -
Total Cost 1,893,470 1,920,410 1,903,014 1,816,690 1,473,084 1,477,073 1,466,110 18.57%
-
Net Worth 16,295,830 15,791,603 15,536,689 14,454,127 12,880,259 12,309,161 12,010,649 22.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 149,211 - 383,773 - 132,832 - -
Div Payout % - 36.36% - 94.09% - 29.27% - -
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 16,295,830 15,791,603 15,536,689 14,454,127 12,880,259 12,309,161 12,010,649 22.53%
NOSH 2,518,675 2,486,866 2,497,860 2,385,169 2,236,156 2,213,878 2,199,752 9.43%
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 22.98% 17.92% 16.05% 18.45% 24.89% 23.52% 22.94% -
ROE 3.43% 2.60% 2.30% 2.82% 3.78% 3.69% 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 97.60 94.08 90.75 93.40 87.70 87.23 86.49 8.38%
EPS 22.20 16.50 14.30 17.10 21.80 20.50 19.80 7.91%
DPS 0.00 6.00 0.00 16.09 0.00 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 56.39 53.67 52.00 51.10 44.99 44.30 43.64 18.61%
EPS 12.83 9.41 8.19 9.36 11.18 10.41 9.99 18.13%
DPS 0.00 3.42 0.00 8.80 0.00 3.05 0.00 -
NAPS 3.738 3.6224 3.5639 3.3156 2.9545 2.8235 2.7551 22.53%
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 7.75 9.17 9.31 8.23 8.22 8.48 8.90 -8.80%
P/EPS 34.05 52.30 59.09 44.97 33.07 36.10 38.89 -8.47%
EY 2.94 1.91 1.69 2.22 3.02 2.77 2.57 9.37%
DY 0.00 0.70 0.00 2.09 0.00 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 7.80 7.95 9.75 8.31 8.46 8.30 8.56 -6.00%
P/EPS 34.28 45.33 61.89 45.38 34.04 35.32 37.37 -5.58%
EY 2.92 2.21 1.62 2.20 2.94 2.83 2.68 5.87%
DY 0.00 0.80 0.00 2.07 0.00 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