[RHBBANK] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -12.79%
YoY- 2.8%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 7,610,424 6,663,284 5,595,456 5,426,984 6,012,052 6,036,696 4,802,520 7.96%
PBT 2,322,892 2,442,380 1,896,928 1,259,988 1,239,508 1,094,004 813,160 19.09%
Tax -576,908 -608,680 -486,828 -339,104 -349,152 -293,228 -255,584 14.51%
NP 1,745,984 1,833,700 1,410,100 920,884 890,356 800,776 557,576 20.93%
-
NP to SH 1,742,204 1,831,004 1,398,920 914,564 889,688 585,292 404,564 27.52%
-
Tax Rate 24.84% 24.92% 25.66% 26.91% 28.17% 26.80% 31.43% -
Total Cost 5,864,440 4,829,584 4,185,356 4,506,100 5,121,696 5,235,920 4,244,944 5.52%
-
Net Worth 12,010,649 8,635,570 9,218,191 8,024,004 7,255,707 5,084,724 4,634,096 17.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 12,010,649 8,635,570 9,218,191 8,024,004 7,255,707 5,084,724 4,634,096 17.18%
NOSH 2,199,752 2,158,892 2,158,827 2,156,990 2,159,436 1,829,037 1,838,927 3.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 22.94% 27.52% 25.20% 16.97% 14.81% 13.27% 11.61% -
ROE 14.51% 21.20% 15.18% 11.40% 12.26% 11.51% 8.73% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 345.97 308.64 259.19 251.60 278.41 330.05 261.16 4.79%
EPS 79.20 85.20 64.80 42.40 41.20 32.00 22.00 23.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.46 4.00 4.27 3.72 3.36 2.78 2.52 13.74%
Adjusted Per Share Value based on latest NOSH - 2,156,990
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 174.57 152.85 128.35 124.49 137.91 138.47 110.16 7.96%
EPS 39.96 42.00 32.09 20.98 20.41 13.43 9.28 27.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7551 1.9809 2.1145 1.8406 1.6643 1.1664 1.063 17.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 7.70 8.58 5.64 3.54 4.78 4.78 2.43 -
P/RPS 2.23 2.78 2.18 1.41 1.72 1.45 0.93 15.67%
P/EPS 9.72 10.12 8.70 8.35 11.60 14.94 11.05 -2.11%
EY 10.29 9.88 11.49 11.98 8.62 6.69 9.05 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.15 1.32 0.95 1.42 1.72 0.96 6.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 24/05/11 31/05/10 19/05/09 20/05/08 21/05/07 22/05/06 -
Price 7.40 9.24 5.75 4.12 5.25 4.74 2.50 -
P/RPS 2.14 2.99 2.22 1.64 1.89 1.44 0.96 14.28%
P/EPS 9.34 10.89 8.87 9.72 12.74 14.81 11.36 -3.20%
EY 10.70 9.18 11.27 10.29 7.85 6.75 8.80 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.31 1.35 1.11 1.56 1.71 0.99 5.42%

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