[RHBBANK] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.51%
YoY- 13.01%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 CAGR
Revenue 5,699,286 6,018,752 6,131,384 4,862,935 4,028,118 3,615,658 3,165,244 9.46%
PBT 1,465,744 1,247,734 985,217 683,648 521,638 529,498 347,443 24.78%
Tax -376,426 -346,815 -262,553 -282,403 -200,525 -228,280 -187,030 11.35%
NP 1,089,318 900,919 722,664 401,245 321,113 301,218 160,413 34.26%
-
NP to SH 1,085,413 897,900 534,599 362,886 321,113 301,218 160,413 34.18%
-
Tax Rate 25.68% 27.80% 26.65% 41.31% 38.44% 43.11% 53.83% -
Total Cost 4,609,968 5,117,833 5,408,720 4,461,690 3,707,005 3,314,440 3,004,831 6.80%
-
Net Worth 8,055,131 7,206,992 5,139,307 4,680,391 3,174,516 2,896,785 2,477,645 19.88%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 CAGR
Div 337,043 488,026 200,306 - 191,290 118,943 55,196 32.08%
Div Payout % 31.05% 54.35% 37.47% - 59.57% 39.49% 34.41% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 CAGR
Net Worth 8,055,131 7,206,992 5,139,307 4,680,391 3,174,516 2,896,785 2,477,645 19.88%
NOSH 2,153,778 2,151,341 1,822,449 1,821,163 1,834,980 1,821,877 1,808,500 2.72%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 CAGR
NP Margin 19.11% 14.97% 11.79% 8.25% 7.97% 8.33% 5.07% -
ROE 13.47% 12.46% 10.40% 7.75% 10.12% 10.40% 6.47% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 CAGR
RPS 264.62 279.77 336.44 267.02 219.52 198.46 175.02 6.56%
EPS 50.40 41.74 29.33 19.93 17.50 16.53 8.87 30.63%
DPS 15.60 22.60 11.00 0.00 10.50 6.50 3.05 28.53%
NAPS 3.74 3.35 2.82 2.57 1.73 1.59 1.37 16.70%
Adjusted Per Share Value based on latest NOSH - 1,821,163
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 CAGR
RPS 130.73 138.06 140.64 111.55 92.40 82.94 72.61 9.46%
EPS 24.90 20.60 12.26 8.32 7.37 6.91 3.68 34.18%
DPS 7.73 11.19 4.59 0.00 4.39 2.73 1.27 32.02%
NAPS 1.8477 1.6532 1.1789 1.0736 0.7282 0.6645 0.5683 19.88%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 31/12/02 -
Price 4.14 4.22 4.82 2.75 2.10 1.87 1.44 -
P/RPS 1.56 1.51 1.43 1.03 0.96 0.94 0.82 10.39%
P/EPS 8.21 10.11 16.43 13.80 12.00 11.31 16.23 -9.95%
EY 12.17 9.89 6.09 7.25 8.33 8.84 6.16 11.04%
DY 3.77 5.36 2.28 0.00 5.00 3.48 2.12 9.25%
P/NAPS 1.11 1.26 1.71 1.07 1.21 1.18 1.05 0.85%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 CAGR
Date 24/08/09 29/08/08 27/08/07 29/08/06 30/08/05 27/08/04 20/02/03 -
Price 4.60 4.18 5.30 2.70 2.32 1.88 1.68 -
P/RPS 1.74 1.49 1.58 1.01 1.06 0.95 0.96 9.57%
P/EPS 9.13 10.02 18.07 13.55 13.26 11.37 18.94 -10.61%
EY 10.96 9.98 5.53 7.38 7.54 8.79 5.28 11.88%
DY 3.39 5.41 2.08 0.00 4.53 3.46 1.82 10.03%
P/NAPS 1.23 1.25 1.88 1.05 1.34 1.18 1.23 0.00%

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