[RHBBANK] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.53%
YoY- 38.8%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Revenue 5,425,446 6,005,398 6,156,821 5,506,790 4,409,101 3,803,866 3,435,841 7.27%
PBT 1,538,420 1,422,449 1,136,913 829,849 578,649 486,059 433,132 21.49%
Tax -329,814 -372,694 -314,848 -233,952 -262,871 -175,278 -182,532 9.51%
NP 1,208,606 1,049,755 822,065 595,897 315,778 310,781 250,600 27.34%
-
NP to SH 1,201,363 1,048,734 712,930 438,310 315,778 310,781 250,600 27.22%
-
Tax Rate 21.44% 26.20% 27.69% 28.19% 45.43% 36.06% 42.14% -
Total Cost 4,216,840 4,955,643 5,334,756 4,910,893 4,093,323 3,493,085 3,185,241 4.40%
-
Net Worth 8,711,482 7,854,322 7,078,732 4,913,285 5,538,447 3,020,227 2,698,725 19.72%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Div 483,964 422,975 385,528 145,607 64,224 190,766 137,690 21.30%
Div Payout % 40.28% 40.33% 54.08% 33.22% 20.34% 61.38% 54.94% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Net Worth 8,711,482 7,854,322 7,078,732 4,913,285 5,538,447 3,020,227 2,698,725 19.72%
NOSH 2,156,307 2,163,725 2,164,750 1,819,735 1,833,923 1,808,519 1,835,867 2.50%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
NP Margin 22.28% 17.48% 13.35% 10.82% 7.16% 8.17% 7.29% -
ROE 13.79% 13.35% 10.07% 8.92% 5.70% 10.29% 9.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
RPS 251.61 277.55 284.41 302.61 240.42 210.33 187.15 4.65%
EPS 55.71 48.47 32.93 24.09 17.22 17.18 13.65 24.11%
DPS 22.45 19.60 17.81 8.00 3.50 10.50 7.50 18.34%
NAPS 4.04 3.63 3.27 2.70 3.02 1.67 1.47 16.80%
Adjusted Per Share Value based on latest NOSH - 1,819,735
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
RPS 124.45 137.75 141.23 126.32 101.14 87.25 78.81 7.27%
EPS 27.56 24.06 16.35 10.05 7.24 7.13 5.75 27.21%
DPS 11.10 9.70 8.84 3.34 1.47 4.38 3.16 21.28%
NAPS 1.9983 1.8017 1.6238 1.127 1.2704 0.6928 0.619 19.72%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/06/03 -
Price 5.30 3.90 5.85 3.42 2.21 2.34 1.69 -
P/RPS 2.11 1.41 2.06 1.13 0.92 1.11 0.90 13.98%
P/EPS 9.51 8.05 17.76 14.20 12.83 13.62 12.38 -3.97%
EY 10.51 12.43 5.63 7.04 7.79 7.34 8.08 4.12%
DY 4.24 5.03 3.04 2.34 1.58 4.49 4.44 -0.70%
P/NAPS 1.31 1.07 1.79 1.27 0.73 1.40 1.15 2.02%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Date 25/02/10 24/02/09 28/02/08 28/02/07 28/02/06 28/02/05 28/08/03 -
Price 5.28 3.74 5.20 4.38 2.46 2.24 1.89 -
P/RPS 2.10 1.35 1.83 1.45 1.02 1.06 1.01 11.90%
P/EPS 9.48 7.72 15.79 18.18 14.29 13.04 13.85 -5.65%
EY 10.55 12.96 6.33 5.50 7.00 7.67 7.22 5.99%
DY 4.25 5.24 3.42 1.83 1.42 4.69 3.97 1.05%
P/NAPS 1.31 1.03 1.59 1.62 0.81 1.34 1.29 0.23%

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