[RHBBANK] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[RHBBANK] RHB BANK BERHAD

Announcement Date

24-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 2.89%

YoY- 20.88%

Quarter Report

RHB Capital Berhad - Quarterly Results (30 June 2009).pdf

Latest QR

Upcoming QR

RHBBANK's Result

RHBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	5,467,564	5,425,446	5,544,106	5,699,286	5,859,131	6,005,398	6,012,072	-6.13%
YoY %	0.78%	-2.14%	-2.72%	-2.73%	-2.44%	-0.11%	-	-
Horiz. %	90.94%	90.24%	92.22%	94.80%	97.46%	99.89%	100.00%	-
PBT	1,697,655	1,538,420	1,423,258	1,465,744	1,427,569	1,422,449	1,426,650	12.30%
YoY %	10.35%	8.09%	-2.90%	2.67%	0.36%	-0.29%	-	-
Horiz. %	119.00%	107.83%	99.76%	102.74%	100.06%	99.71%	100.00%	-
Tax	-366,745	-329,814	-355,895	-376,426	-370,182	-372,694	-399,183	-5.49%
YoY %	-11.20%	7.33%	5.45%	-1.69%	0.67%	6.64%	-	-
Horiz. %	91.87%	82.62%	89.16%	94.30%	92.73%	93.36%	100.00%	-
NP	1,330,910	1,208,606	1,067,363	1,089,318	1,057,387	1,049,755	1,027,467	18.84%
YoY %	10.12%	13.23%	-2.02%	3.02%	0.73%	2.17%	-	-
Horiz. %	129.53%	117.63%	103.88%	106.02%	102.91%	102.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,322,452	1,201,363	1,061,878	1,085,413	1,054,953	1,048,734	1,025,015	18.53%
YoY %	10.08%	13.14%	-2.17%	2.89%	0.59%	2.31%	-	-
Horiz. %	129.02%	117.20%	103.60%	105.89%	102.92%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.60%	21.44%	25.01%	25.68%	25.93%	26.20%	27.98%	-
YoY %	0.75%	-14.27%	-2.61%	-0.96%	-1.03%	-6.36%	-	-
Horiz. %	77.20%	76.63%	89.39%	91.78%	92.67%	93.64%	100.00%	-
Total Cost	4,136,654	4,216,840	4,476,743	4,609,968	4,801,744	4,955,643	4,984,605	-11.69%
YoY %	-1.90%	-5.81%	-2.89%	-3.99%	-3.11%	-0.58%	-	-
Horiz. %	82.99%	84.60%	89.81%	92.48%	96.33%	99.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,218,191	8,711,482	8,424,226	8,055,131	8,024,004	7,854,322	7,555,445	14.19%
YoY %	5.82%	3.41%	4.58%	0.39%	2.16%	3.96%	-	-
Horiz. %	122.01%	115.30%	111.50%	106.61%	106.20%	103.96%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	483,964	483,964	337,043	337,043	422,975	422,975	379,789	17.55%
YoY %	0.00%	43.59%	0.00%	-20.32%	0.00%	11.37%	-	-
Horiz. %	127.43%	127.43%	88.74%	88.74%	111.37%	111.37%	100.00%	-
Div Payout %	36.60%	40.28%	31.74%	31.05%	40.09%	40.33%	37.05%	-
YoY %	-9.14%	26.91%	2.22%	-22.55%	-0.60%	8.85%	-	-
Horiz. %	98.79%	108.72%	85.67%	83.81%	108.21%	108.85%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	9,218,191	8,711,482	8,424,226	8,055,131	8,024,004	7,854,322	7,555,445	14.19%
YoY %	5.82%	3.41%	4.58%	0.39%	2.16%	3.96%	-	-
Horiz. %	122.01%	115.30%	111.50%	106.61%	106.20%	103.96%	100.00%	-
NOSH	2,158,827	2,156,307	2,160,058	2,153,778	2,156,990	2,163,725	2,158,698	0.00%
YoY %	0.12%	-0.17%	0.29%	-0.15%	-0.31%	0.23%	-	-
Horiz. %	100.01%	99.89%	100.06%	99.77%	99.92%	100.23%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	24.34%	22.28%	19.25%	19.11%	18.05%	17.48%	17.09%	-
YoY %	9.25%	15.74%	0.73%	5.87%	3.26%	2.28%	-	-
Horiz. %	142.42%	130.37%	112.64%	111.82%	105.62%	102.28%	100.00%	-
ROE	14.35%	13.79%	12.61%	13.47%	13.15%	13.35%	13.57%	-
YoY %	4.06%	9.36%	-6.38%	2.43%	-1.50%	-1.62%	-	-
Horiz. %	105.75%	101.62%	92.93%	99.26%	96.90%	98.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	253.27	251.61	256.66	264.62	271.63	277.55	278.50	-6.13%
YoY %	0.66%	-1.97%	-3.01%	-2.58%	-2.13%	-0.34%	-	-
Horiz. %	90.94%	90.34%	92.16%	95.02%	97.53%	99.66%	100.00%	-
EPS	61.26	55.71	49.16	50.40	48.91	48.47	47.48	18.53%
YoY %	9.96%	13.32%	-2.46%	3.05%	0.91%	2.09%	-	-
Horiz. %	129.02%	117.33%	103.54%	106.15%	103.01%	102.09%	100.00%	-
DPS	22.45	22.45	15.60	15.60	19.60	19.60	17.60	17.63%
YoY %	0.00%	43.91%	0.00%	-20.41%	0.00%	11.36%	-	-
Horiz. %	127.56%	127.56%	88.64%	88.64%	111.36%	111.36%	100.00%	-
NAPS	4.27	4.04	3.90	3.74	3.72	3.63	3.50	14.18%
YoY %	5.69%	3.59%	4.28%	0.54%	2.48%	3.71%	-	-
Horiz. %	122.00%	115.43%	111.43%	106.86%	106.29%	103.71%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,153,778
RPS	125.42	124.45	127.17	130.73	134.40	137.75	137.91	-6.13%
YoY %	0.78%	-2.14%	-2.72%	-2.73%	-2.43%	-0.12%	-	-
Horiz. %	90.94%	90.24%	92.21%	94.79%	97.45%	99.88%	100.00%	-
EPS	30.34	27.56	24.36	24.90	24.20	24.06	23.51	18.55%
YoY %	10.09%	13.14%	-2.17%	2.89%	0.58%	2.34%	-	-
Horiz. %	129.05%	117.23%	103.62%	105.91%	102.93%	102.34%	100.00%	-
DPS	11.10	11.10	7.73	7.73	9.70	9.70	8.71	17.56%
YoY %	0.00%	43.60%	0.00%	-20.31%	0.00%	11.37%	-	-
Horiz. %	127.44%	127.44%	88.75%	88.75%	111.37%	111.37%	100.00%	-
NAPS	2.1145	1.9983	1.9324	1.8477	1.8406	1.8017	1.7331	14.19%
YoY %	5.81%	3.41%	4.58%	0.39%	2.16%	3.96%	-	-
Horiz. %	122.01%	115.30%	111.50%	106.61%	106.20%	103.96%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	5.64	5.30	5.07	4.14	3.54	3.90	4.00	-
P/RPS	2.23	2.11	1.98	1.56	1.30	1.41	1.44	33.88%
YoY %	5.69%	6.57%	26.92%	20.00%	-7.80%	-2.08%	-	-
Horiz. %	154.86%	146.53%	137.50%	108.33%	90.28%	97.92%	100.00%	-
P/EPS	9.21	9.51	10.31	8.21	7.24	8.05	8.42	6.16%
YoY %	-3.15%	-7.76%	25.58%	13.40%	-10.06%	-4.39%	-	-
Horiz. %	109.38%	112.95%	122.45%	97.51%	85.99%	95.61%	100.00%	-
EY	10.86	10.51	9.70	12.17	13.82	12.43	11.87	-5.76%
YoY %	3.33%	8.35%	-20.30%	-11.94%	11.18%	4.72%	-	-
Horiz. %	91.49%	88.54%	81.72%	102.53%	116.43%	104.72%	100.00%	-
DY	3.98	4.24	3.08	3.77	5.54	5.03	4.40	-6.47%
YoY %	-6.13%	37.66%	-18.30%	-31.95%	10.14%	14.32%	-	-
Horiz. %	90.45%	96.36%	70.00%	85.68%	125.91%	114.32%	100.00%	-
P/NAPS	1.32	1.31	1.30	1.11	0.95	1.07	1.14	10.27%
YoY %	0.76%	0.77%	17.12%	16.84%	-11.21%	-6.14%	-	-
Horiz. %	115.79%	114.91%	114.04%	97.37%	83.33%	93.86%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	25/02/10	18/11/09	24/08/09	19/05/09	24/02/09	24/11/08	-
Price	5.75	5.28	5.47	4.60	4.12	3.74	3.64	-
P/RPS	2.27	2.10	2.13	1.74	1.52	1.35	1.31	44.31%
YoY %	8.10%	-1.41%	22.41%	14.47%	12.59%	3.05%	-	-
Horiz. %	173.28%	160.31%	162.60%	132.82%	116.03%	103.05%	100.00%	-
P/EPS	9.39	9.48	11.13	9.13	8.42	7.72	7.67	14.45%
YoY %	-0.95%	-14.82%	21.91%	8.43%	9.07%	0.65%	-	-
Horiz. %	122.43%	123.60%	145.11%	119.04%	109.78%	100.65%	100.00%	-
EY	10.65	10.55	8.99	10.96	11.87	12.96	13.04	-12.63%
YoY %	0.95%	17.35%	-17.97%	-7.67%	-8.41%	-0.61%	-	-
Horiz. %	81.67%	80.90%	68.94%	84.05%	91.03%	99.39%	100.00%	-
DY	3.90	4.25	2.85	3.39	4.76	5.24	4.84	-13.41%
YoY %	-8.24%	49.12%	-15.93%	-28.78%	-9.16%	8.26%	-	-
Horiz. %	80.58%	87.81%	58.88%	70.04%	98.35%	108.26%	100.00%	-
P/NAPS	1.35	1.31	1.40	1.23	1.11	1.03	1.04	19.01%
YoY %	3.05%	-6.43%	13.82%	10.81%	7.77%	-0.96%	-	-
Horiz. %	129.81%	125.96%	134.62%	118.27%	106.73%	99.04%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos