[RHBBANK] YoY Annual (Unaudited) 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
YoY- 5.74%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,776,708 10,413,246 9,577,195 8,022,726 7,153,144 6,149,070 5,425,446 12.11%
PBT 2,250,584 2,735,053 2,470,767 2,384,623 2,249,878 1,899,289 1,538,420 6.54%
Tax -582,032 -671,589 -627,229 -594,854 -559,846 -470,744 -329,814 9.92%
NP 1,668,552 2,063,464 1,843,538 1,789,769 1,690,032 1,428,545 1,208,606 5.51%
-
NP to SH 1,664,972 2,038,000 1,831,190 1,784,742 1,687,913 1,420,258 1,201,363 5.58%
-
Tax Rate 25.86% 24.55% 25.39% 24.95% 24.88% 24.79% 21.44% -
Total Cost 9,108,156 8,349,782 7,733,657 6,232,957 5,463,112 4,720,525 4,216,840 13.68%
-
Net Worth 6,633,629 18,692,321 16,503,317 13,690,552 11,484,920 9,963,325 8,698,040 -4.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 424,812 153,425 409,443 499,050 553,760 567,672 483,344 -2.12%
Div Payout % 25.51% 7.53% 22.36% 27.96% 32.81% 39.97% 40.23% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,633,629 18,692,321 16,503,317 13,690,552 11,484,920 9,963,325 8,698,040 -4.41%
NOSH 2,601,423 2,557,089 2,511,920 2,259,167 2,179,301 2,151,906 2,152,980 3.20%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.48% 19.82% 19.25% 22.31% 23.63% 23.23% 22.28% -
ROE 25.10% 10.90% 11.10% 13.04% 14.70% 14.25% 13.81% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 414.26 407.23 381.27 355.12 328.23 285.75 252.00 8.63%
EPS 24.20 79.70 72.90 79.00 77.50 66.00 55.80 -12.99%
DPS 16.33 6.00 16.30 22.09 25.41 26.38 22.45 -5.16%
NAPS 2.55 7.31 6.57 6.06 5.27 4.63 4.04 -7.37%
Adjusted Per Share Value based on latest NOSH - 2,385,169
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 247.20 238.86 219.69 184.03 164.08 141.05 124.45 12.11%
EPS 38.19 46.75 42.00 40.94 38.72 32.58 27.56 5.58%
DPS 9.74 3.52 9.39 11.45 12.70 13.02 11.09 -2.13%
NAPS 1.5217 4.2877 3.7856 3.1404 2.6345 2.2854 1.9952 -4.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.67 7.62 7.90 7.69 7.48 8.72 5.30 -
P/RPS 1.37 1.87 2.07 2.17 2.28 3.05 2.10 -6.86%
P/EPS 8.86 9.56 10.84 9.73 9.66 13.21 9.50 -1.15%
EY 11.29 10.46 9.23 10.27 10.35 7.57 10.53 1.16%
DY 2.88 0.79 2.06 2.87 3.40 3.03 4.24 -6.24%
P/NAPS 2.22 1.04 1.20 1.27 1.42 1.88 1.31 9.18%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 24/02/14 26/02/13 28/02/12 22/02/11 25/02/10 -
Price 5.35 7.96 7.77 7.76 7.80 8.17 5.28 -
P/RPS 1.29 1.95 2.04 2.19 2.38 2.86 2.10 -7.79%
P/EPS 8.36 9.99 10.66 9.82 10.07 12.38 9.46 -2.03%
EY 11.96 10.01 9.38 10.18 9.93 8.08 10.57 2.07%
DY 3.05 0.75 2.10 2.85 3.26 3.23 4.25 -5.37%
P/NAPS 2.10 1.09 1.18 1.28 1.48 1.76 1.31 8.17%

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