[RHBBANK] QoQ TTM Result on 30-Sep-2013 [#3] | Financial Results | I3investor

[RHBBANK] QoQ TTM 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- 4.31%

YoY- -3.61%

Quarter Report

RHB Capital Berhad - Press Release Q3 2013.pdf

RHB Capital Announcement Q3 September 2013.pdf

RHBBANK's Result

RHBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	9,825,390	9,712,345	9,577,197	9,292,404	8,795,260	8,386,939	8,022,726	14.51%
YoY %	1.16%	1.41%	3.06%	5.65%	4.87%	4.54%	-	-
Horiz. %	122.47%	121.06%	119.38%	115.83%	109.63%	104.54%	100.00%	-
PBT	2,799,352	2,613,892	2,470,769	2,348,034	2,248,618	2,298,185	2,384,623	11.31%
YoY %	7.10%	5.79%	5.23%	4.42%	-2.16%	-3.62%	-	-
Horiz. %	117.39%	109.61%	103.61%	98.47%	94.30%	96.38%	100.00%	-
Tax	-726,037	-680,686	-627,229	-589,214	-566,556	-581,107	-594,854	14.25%
YoY %	-6.66%	-8.52%	-6.45%	-4.00%	2.50%	2.31%	-	-
Horiz. %	122.05%	114.43%	105.44%	99.05%	95.24%	97.69%	100.00%	-
NP	2,073,315	1,933,206	1,843,540	1,758,820	1,682,062	1,717,078	1,789,769	10.33%
YoY %	7.25%	4.86%	4.82%	4.56%	-2.04%	-4.06%	-	-
Horiz. %	115.84%	108.01%	103.00%	98.27%	93.98%	95.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,070,864	1,924,689	1,831,192	1,734,539	1,662,873	1,706,385	1,784,742	10.45%
YoY %	7.59%	5.11%	5.57%	4.31%	-2.55%	-4.39%	-	-
Horiz. %	116.03%	107.84%	102.60%	97.19%	93.17%	95.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.94%	26.04%	25.39%	25.09%	25.20%	25.29%	24.95%	-
YoY %	-0.38%	2.56%	1.20%	-0.44%	-0.36%	1.36%	-	-
Horiz. %	103.97%	104.37%	101.76%	100.56%	101.00%	101.36%	100.00%	-
Total Cost	7,752,075	7,779,139	7,733,657	7,533,584	7,113,198	6,669,861	6,232,957	15.69%
YoY %	-0.35%	0.59%	2.66%	5.91%	6.65%	7.01%	-	-
Horiz. %	124.37%	124.81%	124.08%	120.87%	114.12%	107.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.05%	3.19%	2.21%	3.19%	1.64%	7.49%	-	-
Horiz. %	122.54%	118.91%	115.24%	112.74%	109.25%	107.49%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	261,131	410,343	410,343	532,985	532,985	516,606	516,606	-36.62%
YoY %	-36.36%	0.00%	-23.01%	0.00%	3.17%	0.00%	-	-
Horiz. %	50.55%	79.43%	79.43%	103.17%	103.17%	100.00%	100.00%	-
Div Payout %	12.61%	21.32%	22.41%	30.73%	32.05%	30.27%	28.95%	-
YoY %	-40.85%	-4.86%	-27.07%	-4.12%	5.88%	4.56%	-	-
Horiz. %	43.56%	73.64%	77.41%	106.15%	110.71%	104.56%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
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%
YoY %	3.05%	3.19%	2.21%	3.19%	1.64%	7.49%	-	-
Horiz. %	122.54%	118.91%	115.24%	112.74%	109.25%	107.49%	100.00%	-
NOSH	2,541,132	2,546,276	2,535,261	2,518,675	2,486,866	2,497,860	2,385,169	4.32%
YoY %	-0.20%	0.43%	0.66%	1.28%	-0.44%	4.72%	-	-
Horiz. %	106.54%	106.75%	106.29%	105.60%	104.26%	104.72%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	21.10%	19.90%	19.25%	18.93%	19.12%	20.47%	22.31%	-
YoY %	6.03%	3.38%	1.69%	-0.99%	-6.60%	-8.25%	-	-
Horiz. %	94.58%	89.20%	86.28%	84.85%	85.70%	91.75%	100.00%	-
ROE	11.69%	11.20%	10.99%	10.64%	10.53%	10.98%	12.35%	-
YoY %	4.37%	1.91%	3.29%	1.04%	-4.10%	-11.09%	-	-
Horiz. %	94.66%	90.69%	88.99%	86.15%	85.26%	88.91%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	386.65	381.43	377.76	368.94	353.67	335.76	336.36	9.76%
YoY %	1.37%	0.97%	2.39%	4.32%	5.33%	-0.18%	-	-
Horiz. %	114.95%	113.40%	112.31%	109.69%	105.15%	99.82%	100.00%	-
EPS	81.49	75.59	72.23	68.87	66.87	68.31	74.83	5.86%
YoY %	7.81%	4.65%	4.88%	2.99%	-2.11%	-8.71%	-	-
Horiz. %	108.90%	101.02%	96.53%	92.04%	89.36%	91.29%	100.00%	-
DPS	10.30	16.12	16.30	21.16	21.43	20.68	21.66	-39.15%
YoY %	-36.10%	-1.10%	-22.97%	-1.26%	3.63%	-4.52%	-	-
Horiz. %	47.55%	74.42%	75.25%	97.69%	98.94%	95.48%	100.00%	-
NAPS	6.97	6.75	6.57	6.47	6.35	6.22	6.06	9.80%
YoY %	3.26%	2.74%	1.55%	1.89%	2.09%	2.64%	-	-
Horiz. %	115.02%	111.39%	108.42%	106.77%	104.79%	102.64%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,518,675
RPS	229.23	226.59	223.43	216.79	205.19	195.67	187.17	14.51%
YoY %	1.17%	1.41%	3.06%	5.65%	4.87%	4.54%	-	-
Horiz. %	122.47%	121.06%	119.37%	115.83%	109.63%	104.54%	100.00%	-
EPS	48.31	44.90	42.72	40.47	38.79	39.81	41.64	10.44%
YoY %	7.59%	5.10%	5.56%	4.33%	-2.56%	-4.39%	-	-
Horiz. %	116.02%	107.83%	102.59%	97.19%	93.16%	95.61%	100.00%	-
DPS	6.09	9.57	9.57	12.43	12.43	12.05	12.05	-36.63%
YoY %	-36.36%	0.00%	-23.01%	0.00%	3.15%	0.00%	-	-
Horiz. %	50.54%	79.42%	79.42%	103.15%	103.15%	100.00%	100.00%	-
NAPS	4.1321	4.0098	3.886	3.8018	3.6842	3.6247	3.3721	14.55%
YoY %	3.05%	3.19%	2.21%	3.19%	1.64%	7.49%	-	-
Horiz. %	122.54%	118.91%	115.24%	112.74%	109.26%	107.49%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
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	2.21	2.21	2.09	2.05	2.44	2.52	2.29	-2.34%
YoY %	0.00%	5.74%	1.95%	-15.98%	-3.17%	10.04%	-	-
Horiz. %	96.51%	96.51%	91.27%	89.52%	106.55%	110.04%	100.00%	-
P/EPS	10.49	11.14	10.94	10.98	12.91	12.37	10.28	1.36%
YoY %	-5.83%	1.83%	-0.36%	-14.95%	4.37%	20.33%	-	-
Horiz. %	102.04%	108.37%	106.42%	106.81%	125.58%	120.33%	100.00%	-
EY	9.53	8.98	9.14	9.11	7.75	8.08	9.73	-1.37%
YoY %	6.12%	-1.75%	0.33%	17.55%	-4.08%	-16.96%	-	-
Horiz. %	97.94%	92.29%	93.94%	93.63%	79.65%	83.04%	100.00%	-
DY	1.20	1.91	2.06	2.80	2.48	2.45	2.82	-43.51%
YoY %	-37.17%	-7.28%	-26.43%	12.90%	1.22%	-13.12%	-	-
Horiz. %	42.55%	67.73%	73.05%	99.29%	87.94%	86.88%	100.00%	-
P/NAPS	1.23	1.25	1.20	1.17	1.36	1.36	1.27	-2.11%
YoY %	-1.60%	4.17%	2.56%	-13.97%	0.00%	7.09%	-	-
Horiz. %	96.85%	98.43%	94.49%	92.13%	107.09%	107.09%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
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	2.35	2.19	2.06	2.06	2.11	2.64	2.31	1.15%
YoY %	7.31%	6.31%	0.00%	-2.37%	-20.08%	14.29%	-	-
Horiz. %	101.73%	94.81%	89.18%	89.18%	91.34%	114.29%	100.00%	-
P/EPS	11.17	11.05	10.76	11.05	11.19	12.95	10.37	5.09%
YoY %	1.09%	2.70%	-2.62%	-1.25%	-13.59%	24.88%	-	-
Horiz. %	107.71%	106.56%	103.76%	106.56%	107.91%	124.88%	100.00%	-
EY	8.96	9.05	9.30	9.05	8.94	7.72	9.64	-4.77%
YoY %	-0.99%	-2.69%	2.76%	1.23%	15.80%	-19.92%	-	-
Horiz. %	92.95%	93.88%	96.47%	93.88%	92.74%	80.08%	100.00%	-
DY	1.13	1.93	2.10	2.78	2.87	2.34	2.79	-45.34%
YoY %	-41.45%	-8.10%	-24.46%	-3.14%	22.65%	-16.13%	-	-
Horiz. %	40.50%	69.18%	75.27%	99.64%	102.87%	83.87%	100.00%	-
P/NAPS	1.31	1.24	1.18	1.18	1.18	1.42	1.28	1.56%
YoY %	5.65%	5.08%	0.00%	0.00%	-16.90%	10.94%	-	-
Horiz. %	102.34%	96.88%	92.19%	92.19%	92.19%	110.94%	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

Post a Comment

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:50:00

EMA 5

5 Mins

BUY

2024-05-13 16:50:00

MACD/RSI

5 Mins

BUY

2024-05-13 16:45:00

EMA 5

5 Mins

SELL

2024-05-13 16:30:00

EMA 5

5 Mins

BUY

2024-05-13 16:20:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Koon Yew Yin's Blog

Sendai is under priced - Koon Yew Yin

2

save malaysia!

Sunway will be eligible for inclusion as KLCI component stock at AMMB's expense, says RHB IB

3

save malaysia!

Lynas permanent disposal facility appeal challenge to be heard on Sept 18

4

RHB Investment Research Reports

Real Estate - JS-SEZ: The New Chapter of Iskandar Malaysia

5

save malaysia!

Time for Muhyiddin, Hadi to step down: Zaid

6

save malaysia!

Our mandate is to bring about change, not get rich, says Anwar

7

MQ Market Updates

MQ Market Updates - 13 May2024

8

TA Sector Research

Weekly Strategy - Anticipate Continuation in Market Consolidation

Hot Stocks Today >

1

TASCO BERHAD

1000

2

EVERSENDAI CORPORATION BERHAD

361

3

PERAK TRANSIT BERHAD

331

4

MALAYSIAN PACIFIC INDUSTRIES

325

5

GENTING BHD

320

6

HONG LEONG INDUSTRIES BHD

317

7

YTL POWER INTERNATIONAL BHD

262

8

GENTING MALAYSIA BERHAD

252

9

TOP GLOVE CORPORATION BHD

246

10

SAPURA ENERGY BERHAD

219

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....