[RHBBANK] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5.57%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 10,568,789 10,833,707 10,413,246 9,577,197 8,022,726 7,153,144 6,149,070 9.43%
PBT 2,231,841 2,216,954 2,735,053 2,470,769 2,384,623 2,249,878 1,899,289 2.72%
Tax -544,253 -583,481 -671,589 -627,229 -594,854 -559,846 -470,744 2.44%
NP 1,687,588 1,633,473 2,063,464 1,843,540 1,789,769 1,690,032 1,428,545 2.81%
-
NP to SH 1,681,624 1,627,938 2,038,000 1,831,192 1,784,742 1,687,913 1,420,258 2.85%
-
Tax Rate 24.39% 26.32% 24.55% 25.39% 24.95% 24.88% 24.79% -
Total Cost 8,881,201 9,200,234 8,349,782 7,733,657 6,232,957 5,463,112 4,720,525 11.09%
-
Net Worth 21,734,444 6,774,000 18,804,530 16,656,667 14,454,127 11,025,063 9,943,905 13.90%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 477,427 433,801 154,346 410,343 516,606 557,351 567,152 -2.82%
Div Payout % 28.39% 26.65% 7.57% 22.41% 28.95% 33.02% 39.93% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 21,734,444 6,774,000 18,804,530 16,656,667 14,454,127 11,025,063 9,943,905 13.90%
NOSH 4,010,045 3,074,674 2,572,439 2,535,261 2,385,169 2,205,012 2,147,711 10.95%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.97% 15.08% 19.82% 19.25% 22.31% 23.63% 23.23% -
ROE 7.74% 24.03% 10.84% 10.99% 12.35% 15.31% 14.28% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 263.56 407.82 404.80 377.76 336.36 324.40 286.31 -1.36%
EPS 41.94 61.28 79.22 72.23 74.83 76.55 66.13 -7.30%
DPS 11.91 16.33 6.00 16.30 21.66 25.28 26.38 -12.40%
NAPS 5.42 2.55 7.31 6.57 6.06 5.00 4.63 2.65%
Adjusted Per Share Value based on latest NOSH - 2,535,261
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 246.57 252.75 242.94 223.43 187.17 166.88 143.46 9.43%
EPS 39.23 37.98 47.55 42.72 41.64 39.38 33.13 2.85%
DPS 11.14 10.12 3.60 9.57 12.05 13.00 13.23 -2.82%
NAPS 5.0706 1.5804 4.3871 3.886 3.3721 2.5721 2.3199 13.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.71 5.67 7.62 7.90 7.69 7.48 8.72 -
P/RPS 1.79 1.39 1.88 2.09 2.29 2.31 3.05 -8.49%
P/EPS 11.23 9.25 9.62 10.94 10.28 9.77 13.19 -2.64%
EY 8.90 10.81 10.40 9.14 9.73 10.23 7.58 2.70%
DY 2.53 2.88 0.79 2.06 2.82 3.38 3.03 -2.95%
P/NAPS 0.87 2.22 1.04 1.20 1.27 1.50 1.88 -12.04%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 24/02/14 26/02/13 28/02/12 22/02/11 -
Price 4.93 5.35 7.96 7.77 7.76 7.80 8.17 -
P/RPS 1.87 1.31 1.97 2.06 2.31 2.40 2.85 -6.77%
P/EPS 11.76 8.73 10.05 10.76 10.37 10.19 12.35 -0.81%
EY 8.51 11.45 9.95 9.30 9.64 9.81 8.09 0.84%
DY 2.41 3.05 0.75 2.10 2.79 3.24 3.23 -4.75%
P/NAPS 0.91 2.10 1.09 1.18 1.28 1.56 1.76 -10.40%

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