[RHBBANK] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.57%
YoY- 47.32%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 6,150,660 6,156,821 6,183,486 6,131,384 5,815,334 5,506,790 5,126,401 12.89%
PBT 1,173,289 1,136,913 1,098,429 985,217 900,060 829,849 752,809 34.38%
Tax -328,829 -314,848 -288,181 -262,553 -243,363 -233,952 -286,232 9.68%
NP 844,460 822,065 810,248 722,664 656,697 595,897 466,577 48.46%
-
NP to SH 789,029 712,930 663,492 534,599 483,492 438,310 386,091 60.97%
-
Tax Rate 28.03% 27.69% 26.24% 26.65% 27.04% 28.19% 38.02% -
Total Cost 5,306,200 5,334,756 5,373,238 5,408,720 5,158,637 4,910,893 4,659,824 9.03%
-
Net Worth 7,255,707 7,078,732 6,876,577 5,139,307 5,084,724 4,913,285 4,806,137 31.56%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 385,528 385,528 200,306 200,306 145,607 145,607 - -
Div Payout % 48.86% 54.08% 30.19% 37.47% 30.12% 33.22% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 7,255,707 7,078,732 6,876,577 5,139,307 5,084,724 4,913,285 4,806,137 31.56%
NOSH 2,159,436 2,164,750 2,161,018 1,822,449 1,829,037 1,819,735 1,827,428 11.76%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.73% 13.35% 13.10% 11.79% 11.29% 10.82% 9.10% -
ROE 10.87% 10.07% 9.65% 10.40% 9.51% 8.92% 8.03% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 284.83 284.41 286.14 336.44 317.95 302.61 280.53 1.01%
EPS 36.54 32.93 30.70 29.33 26.43 24.09 21.13 44.02%
DPS 17.85 17.81 9.27 11.00 8.00 8.00 0.00 -
NAPS 3.36 3.27 3.1821 2.82 2.78 2.70 2.63 17.72%
Adjusted Per Share Value based on latest NOSH - 1,822,449
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 141.09 141.23 141.84 140.64 133.39 126.32 117.59 12.90%
EPS 18.10 16.35 15.22 12.26 11.09 10.05 8.86 60.93%
DPS 8.84 8.84 4.59 4.59 3.34 3.34 0.00 -
NAPS 1.6643 1.6238 1.5774 1.1789 1.1664 1.127 1.1025 31.56%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.78 5.85 6.00 4.82 4.78 3.42 2.84 -
P/RPS 1.68 2.06 2.10 1.43 1.50 1.13 1.01 40.34%
P/EPS 13.08 17.76 19.54 16.43 18.08 14.20 13.44 -1.79%
EY 7.64 5.63 5.12 6.09 5.53 7.04 7.44 1.78%
DY 3.73 3.04 1.54 2.28 1.67 2.34 0.00 -
P/NAPS 1.42 1.79 1.89 1.71 1.72 1.27 1.08 19.99%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 28/02/08 19/11/07 27/08/07 21/05/07 28/02/07 21/11/06 -
Price 5.25 5.20 5.75 5.30 4.74 4.38 3.34 -
P/RPS 1.84 1.83 2.01 1.58 1.49 1.45 1.19 33.67%
P/EPS 14.37 15.79 18.73 18.07 17.93 18.18 15.81 -6.16%
EY 6.96 6.33 5.34 5.53 5.58 5.50 6.33 6.52%
DY 3.40 3.42 1.61 2.08 1.69 1.83 0.00 -
P/NAPS 1.56 1.59 1.81 1.88 1.71 1.62 1.27 14.68%

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