[RHBBANK] YoY Annualized Quarter 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- 15.23%
YoY- -3.65%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,681,648 10,715,696 10,103,921 9,419,577 7,726,676 6,975,774 5,921,901 10.32%
PBT 2,516,573 2,310,010 2,788,622 2,383,616 2,432,404 2,241,573 1,833,861 5.41%
Tax -608,746 -572,113 -702,630 -586,564 -594,084 -552,005 -436,830 5.68%
NP 1,907,826 1,737,897 2,085,992 1,797,052 1,838,320 1,689,568 1,397,030 5.32%
-
NP to SH 1,893,841 1,735,464 2,069,078 1,768,897 1,835,837 1,687,152 1,386,817 5.32%
-
Tax Rate 24.19% 24.77% 25.20% 24.61% 24.42% 24.63% 23.82% -
Total Cost 8,773,821 8,977,798 8,017,929 7,622,525 5,888,356 5,286,206 4,524,870 11.65%
-
Net Worth 20,525,076 18,071,596 18,172,500 16,195,423 12,771,043 10,858,258 9,647,424 13.39%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 253,866 - - - 177,375 231,642 143,562 9.95%
Div Payout % 13.40% - - - 9.66% 13.73% 10.35% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 20,525,076 18,071,596 18,172,500 16,195,423 12,771,043 10,858,258 9,647,424 13.39%
NOSH 3,807,991 2,581,656 2,552,317 2,503,156 2,217,194 2,171,651 2,153,443 9.95%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.86% 16.22% 20.65% 19.08% 23.79% 24.22% 23.59% -
ROE 9.23% 9.60% 11.39% 10.92% 14.37% 15.54% 14.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 280.51 415.07 395.87 376.31 348.49 321.22 275.00 0.33%
EPS 49.73 25.33 81.07 70.67 82.80 77.60 64.40 -4.21%
DPS 6.67 0.00 0.00 0.00 8.00 10.67 6.67 0.00%
NAPS 5.39 7.00 7.12 6.47 5.76 5.00 4.48 3.12%
Adjusted Per Share Value based on latest NOSH - 2,518,675
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 245.02 245.80 231.77 216.07 177.24 160.01 135.84 10.32%
EPS 43.44 39.81 47.46 40.58 42.11 38.70 31.81 5.32%
DPS 5.82 0.00 0.00 0.00 4.07 5.31 3.29 9.96%
NAPS 4.7081 4.1453 4.1685 3.715 2.9295 2.4907 2.213 13.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.65 5.95 8.83 7.56 7.21 7.00 7.23 -
P/RPS 1.66 1.43 2.23 2.01 2.07 2.18 2.63 -7.37%
P/EPS 9.35 8.85 10.89 10.70 8.71 9.01 11.23 -3.00%
EY 10.70 11.30 9.18 9.35 11.48 11.10 8.91 3.09%
DY 1.43 0.00 0.00 0.00 1.11 1.52 0.92 7.62%
P/NAPS 0.86 0.85 1.24 1.17 1.25 1.40 1.61 -9.91%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 30/11/15 20/11/14 29/11/13 22/11/12 29/11/11 29/11/10 -
Price 4.75 5.56 8.27 7.61 7.42 7.38 7.96 -
P/RPS 1.69 1.34 2.09 2.02 2.13 2.30 2.89 -8.54%
P/EPS 9.55 8.27 10.20 10.77 8.96 9.50 12.36 -4.20%
EY 10.47 12.09 9.80 9.29 11.16 10.53 8.09 4.38%
DY 1.40 0.00 0.00 0.00 1.08 1.45 0.84 8.87%
P/NAPS 0.88 0.79 1.16 1.18 1.29 1.48 1.78 -11.06%

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