[RHBBANK] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.41%
YoY- 14.37%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,661,170 2,723,349 2,458,286 1,961,142 1,773,394 1,606,084 1,338,943 12.12%
PBT 329,151 714,932 739,762 640,346 559,731 453,216 446,246 -4.94%
Tax -99,794 -163,188 -174,946 -152,288 -133,193 -98,644 -109,606 -1.55%
NP 229,357 551,744 564,816 488,058 426,538 354,572 336,640 -6.19%
-
NP to SH 229,261 544,610 559,148 487,482 426,215 351,353 334,809 -6.11%
-
Tax Rate 30.32% 22.83% 23.65% 23.78% 23.80% 21.77% 24.56% -
Total Cost 2,431,813 2,171,605 1,893,470 1,473,084 1,346,856 1,251,512 1,002,303 15.91%
-
Net Worth 18,147,360 18,290,674 16,295,830 12,880,259 10,941,976 9,656,819 8,424,226 13.63%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 18,147,360 18,290,674 16,295,830 12,880,259 10,941,976 9,656,819 8,424,226 13.63%
NOSH 2,592,480 2,568,915 2,518,675 2,236,156 2,188,395 2,155,539 2,160,058 3.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.62% 20.26% 22.98% 24.89% 24.05% 22.08% 25.14% -
ROE 1.26% 2.98% 3.43% 3.78% 3.90% 3.64% 3.97% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 102.65 106.01 97.60 87.70 81.04 74.51 61.99 8.76%
EPS 3.30 21.20 22.20 21.80 19.40 16.30 15.50 -22.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 7.12 6.47 5.76 5.00 4.48 3.90 10.23%
Adjusted Per Share Value based on latest NOSH - 2,236,156
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 61.04 62.47 56.39 44.99 40.68 36.84 30.71 12.12%
EPS 5.26 12.49 12.83 11.18 9.78 8.06 7.68 -6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1627 4.1956 3.738 2.9545 2.5099 2.2151 1.9324 13.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.95 8.83 7.56 7.21 7.00 7.23 5.07 -
P/RPS 5.80 8.33 7.75 8.22 8.64 9.70 8.18 -5.56%
P/EPS 67.28 41.65 34.05 33.07 35.94 44.36 32.71 12.76%
EY 1.49 2.40 2.94 3.02 2.78 2.25 3.06 -11.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.24 1.17 1.25 1.40 1.61 1.30 -6.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 20/11/14 29/11/13 22/11/12 29/11/11 29/11/10 18/11/09 -
Price 5.56 8.27 7.61 7.42 7.38 7.96 5.47 -
P/RPS 5.42 7.80 7.80 8.46 9.11 10.68 8.82 -7.79%
P/EPS 62.87 39.01 34.28 34.04 37.89 48.83 35.29 10.09%
EY 1.59 2.56 2.92 2.94 2.64 2.05 2.83 -9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.16 1.18 1.29 1.48 1.78 1.40 -9.09%

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