[RHBBANK] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.96%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 5,506,790 5,126,401 4,862,935 4,633,047 4,409,101 4,263,166 4,028,118 23.10%
PBT 829,849 752,809 683,648 641,702 578,649 528,312 521,638 36.16%
Tax -233,952 -286,232 -282,403 -294,488 -262,871 -190,014 -200,525 10.79%
NP 595,897 466,577 401,245 347,214 315,778 338,298 321,113 50.84%
-
NP to SH 438,310 386,091 362,886 347,214 315,778 338,298 321,113 22.98%
-
Tax Rate 28.19% 38.02% 41.31% 45.89% 45.43% 35.97% 38.44% -
Total Cost 4,910,893 4,659,824 4,461,690 4,285,833 4,093,323 3,924,868 3,707,005 20.55%
-
Net Worth 4,913,285 4,806,137 4,680,391 4,634,096 5,538,447 3,257,252 3,174,516 33.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 145,607 - - 64,224 64,224 127,522 191,290 -16.59%
Div Payout % 33.22% - - 18.50% 20.34% 37.70% 59.57% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 4,913,285 4,806,137 4,680,391 4,634,096 5,538,447 3,257,252 3,174,516 33.69%
NOSH 1,819,735 1,827,428 1,821,163 1,838,927 1,833,923 1,840,255 1,834,980 -0.55%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.82% 9.10% 8.25% 7.49% 7.16% 7.94% 7.97% -
ROE 8.92% 8.03% 7.75% 7.49% 5.70% 10.39% 10.12% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 302.61 280.53 267.02 251.94 240.42 231.66 219.52 23.78%
EPS 24.09 21.13 19.93 18.88 17.22 18.38 17.50 23.67%
DPS 8.00 0.00 0.00 3.50 3.50 7.00 10.50 -16.53%
NAPS 2.70 2.63 2.57 2.52 3.02 1.77 1.73 34.43%
Adjusted Per Share Value based on latest NOSH - 1,838,927
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 126.30 117.58 111.54 106.26 101.13 97.78 92.39 23.10%
EPS 10.05 8.86 8.32 7.96 7.24 7.76 7.37 22.90%
DPS 3.34 0.00 0.00 1.47 1.47 2.92 4.39 -16.61%
NAPS 1.1269 1.1023 1.0735 1.0629 1.2703 0.7471 0.7281 33.69%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.42 2.84 2.75 2.43 2.21 2.47 2.10 -
P/RPS 1.13 1.01 1.03 0.96 0.92 1.07 0.96 11.44%
P/EPS 14.20 13.44 13.80 12.87 12.83 13.44 12.00 11.84%
EY 7.04 7.44 7.25 7.77 7.79 7.44 8.33 -10.58%
DY 2.34 0.00 0.00 1.44 1.58 2.83 5.00 -39.63%
P/NAPS 1.27 1.08 1.07 0.96 0.73 1.40 1.21 3.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 29/08/06 22/05/06 28/02/06 21/11/05 30/08/05 -
Price 4.38 3.34 2.70 2.50 2.46 2.39 2.32 -
P/RPS 1.45 1.19 1.01 0.99 1.02 1.03 1.06 23.15%
P/EPS 18.18 15.81 13.55 13.24 14.29 13.00 13.26 23.34%
EY 5.50 6.33 7.38 7.55 7.00 7.69 7.54 -18.92%
DY 1.83 0.00 0.00 1.40 1.42 2.93 4.53 -45.26%
P/NAPS 1.62 1.27 1.05 0.99 0.81 1.35 1.34 13.44%

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