[RHBBANK] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.17%
YoY- 14.55%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 8,022,726 7,153,144 6,149,070 5,425,446 6,000,771 6,156,821 5,506,790 6.46%
PBT 2,384,623 2,249,878 1,899,289 1,538,420 1,422,449 1,136,913 829,849 19.21%
Tax -594,854 -559,846 -470,744 -329,814 -372,694 -314,848 -233,952 16.81%
NP 1,789,769 1,690,032 1,428,545 1,208,606 1,049,755 822,065 595,897 20.09%
-
NP to SH 1,784,742 1,687,913 1,420,258 1,201,363 1,048,734 712,930 438,310 26.33%
-
Tax Rate 24.95% 24.88% 24.79% 21.44% 26.20% 27.69% 28.19% -
Total Cost 6,232,957 5,463,112 4,720,525 4,216,840 4,951,016 5,334,756 4,910,893 4.04%
-
Net Worth 13,690,552 11,484,920 9,963,325 8,698,040 7,817,052 6,511,958 4,930,987 18.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 499,050 553,760 567,672 483,344 422,077 270,833 146,103 22.69%
Div Payout % 27.96% 32.81% 39.97% 40.23% 40.25% 37.99% 33.33% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 13,690,552 11,484,920 9,963,325 8,698,040 7,817,052 6,511,958 4,930,987 18.53%
NOSH 2,259,167 2,179,301 2,151,906 2,152,980 2,153,457 1,991,424 1,826,291 3.60%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.31% 23.63% 23.23% 22.28% 17.49% 13.35% 10.82% -
ROE 13.04% 14.70% 14.25% 13.81% 13.42% 10.95% 8.89% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 355.12 328.23 285.75 252.00 278.66 309.17 301.53 2.76%
EPS 79.00 77.50 66.00 55.80 48.70 35.80 24.00 21.94%
DPS 22.09 25.41 26.38 22.45 19.60 13.60 8.00 18.42%
NAPS 6.06 5.27 4.63 4.04 3.63 3.27 2.70 14.41%
Adjusted Per Share Value based on latest NOSH - 2,156,307
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 184.03 164.08 141.05 124.45 137.65 141.23 126.32 6.46%
EPS 40.94 38.72 32.58 27.56 24.06 16.35 10.05 26.34%
DPS 11.45 12.70 13.02 11.09 9.68 6.21 3.35 22.70%
NAPS 3.1404 2.6345 2.2854 1.9952 1.7931 1.4937 1.1311 18.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 7.69 7.48 8.72 5.30 3.90 5.85 3.42 -
P/RPS 2.17 2.28 3.05 2.10 1.40 1.89 1.13 11.47%
P/EPS 9.73 9.66 13.21 9.50 8.01 16.34 14.25 -6.15%
EY 10.27 10.35 7.57 10.53 12.49 6.12 7.02 6.54%
DY 2.87 3.40 3.03 4.24 5.03 2.32 2.34 3.45%
P/NAPS 1.27 1.42 1.88 1.31 1.07 1.79 1.27 0.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 22/02/11 25/02/10 24/02/09 28/02/08 28/02/07 -
Price 7.76 7.80 8.17 5.28 3.74 5.20 4.38 -
P/RPS 2.19 2.38 2.86 2.10 1.34 1.68 1.45 7.10%
P/EPS 9.82 10.07 12.38 9.46 7.68 14.53 18.25 -9.80%
EY 10.18 9.93 8.08 10.57 13.02 6.88 5.48 10.86%
DY 2.85 3.26 3.23 4.25 5.24 2.62 1.83 7.65%
P/NAPS 1.28 1.48 1.76 1.31 1.03 1.59 1.62 -3.84%

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