[RHBBANK] YoY 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- 0.47%
YoY- 70.84%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
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 2,227,719 1,921,313 1,707,644 1,390,838 1,509,498 1,516,172 1,542,837 6.30%
PBT 560,320 568,698 523,893 377,116 261,954 266,155 227,671 16.17%
Tax -149,291 -145,842 -143,121 -39,178 -65,259 -91,748 -65,081 14.82%
NP 411,029 422,856 380,772 337,938 196,695 174,407 162,590 16.69%
-
NP to SH 407,864 422,549 380,145 336,384 196,899 173,180 123,742 21.97%
-
Tax Rate 26.64% 25.64% 27.32% 10.39% 24.91% 34.47% 28.59% -
Total Cost 1,816,690 1,498,457 1,326,872 1,052,900 1,312,803 1,341,765 1,380,247 4.68%
-
Net Worth 14,454,127 11,025,063 9,943,905 8,711,482 7,854,322 7,078,732 4,913,285 19.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 383,773 383,892 459,180 376,275 229,354 294,406 109,184 23.28%
Div Payout % 94.09% 90.85% 120.79% 111.86% 116.48% 170.00% 88.24% -
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 14,454,127 11,025,063 9,943,905 8,711,482 7,854,322 7,078,732 4,913,285 19.68%
NOSH 2,385,169 2,205,012 2,147,711 2,156,307 2,163,725 2,164,750 1,819,735 4.60%
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 18.45% 22.01% 22.30% 24.30% 13.03% 11.50% 10.54% -
ROE 2.82% 3.83% 3.82% 3.86% 2.51% 2.45% 2.52% -
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 93.40 87.13 79.51 64.50 69.76 70.04 84.78 1.62%
EPS 17.10 19.20 17.70 15.60 9.10 8.00 6.80 16.59%
DPS 16.09 17.41 21.38 17.45 10.60 13.60 6.00 17.85%
NAPS 6.06 5.00 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 51.09 44.07 39.17 31.90 34.62 34.77 35.39 6.30%
EPS 9.35 9.69 8.72 7.72 4.52 3.97 2.84 21.94%
DPS 8.80 8.80 10.53 8.63 5.26 6.75 2.50 23.31%
NAPS 3.3152 2.5287 2.2807 1.9981 1.8015 1.6236 1.1269 19.68%
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 8.23 8.58 10.97 8.22 5.59 8.35 4.03 12.62%
P/EPS 44.97 39.03 49.27 33.97 42.86 73.13 50.29 -1.84%
EY 2.22 2.56 2.03 2.94 2.33 1.37 1.99 1.83%
DY 2.09 2.33 2.45 3.29 2.72 2.32 1.75 3.00%
P/NAPS 1.27 1.50 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 8.31 8.95 10.28 8.19 5.36 7.42 5.17 8.22%
P/EPS 45.38 40.70 46.16 33.85 41.10 65.00 64.41 -5.66%
EY 2.20 2.46 2.17 2.95 2.43 1.54 1.55 6.00%
DY 2.07 2.23 2.62 3.30 2.83 2.62 1.37 7.11%
P/NAPS 1.28 1.56 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