[RHBBANK] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.53%
YoY- 29.91%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 6,663,284 6,149,070 5,921,901 5,670,684 5,595,456 5,425,446 5,379,477 15.35%
PBT 2,442,380 1,899,289 1,833,861 1,844,360 1,896,928 1,538,420 1,548,405 35.54%
Tax -608,680 -470,744 -436,830 -457,958 -486,828 -329,814 -387,514 35.16%
NP 1,833,700 1,428,545 1,397,030 1,386,402 1,410,100 1,208,606 1,160,890 35.66%
-
NP to SH 1,831,004 1,420,258 1,386,817 1,377,520 1,398,920 1,201,363 1,153,305 36.12%
-
Tax Rate 24.92% 24.79% 23.82% 24.83% 25.66% 21.44% 25.03% -
Total Cost 4,829,584 4,720,525 4,524,870 4,284,282 4,185,356 4,216,840 4,218,586 9.44%
-
Net Worth 8,635,570 9,963,325 9,647,424 9,298,260 9,218,191 8,698,040 8,391,587 1.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 567,672 143,562 215,237 - 483,344 143,445 -
Div Payout % - 39.97% 10.35% 15.63% - 40.23% 12.44% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 8,635,570 9,963,325 9,647,424 9,298,260 9,218,191 8,698,040 8,391,587 1.93%
NOSH 2,158,892 2,151,906 2,153,443 2,152,375 2,158,827 2,152,980 2,151,688 0.22%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 27.52% 23.23% 23.59% 24.45% 25.20% 22.28% 21.58% -
ROE 21.20% 14.25% 14.38% 14.81% 15.18% 13.81% 13.74% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 308.64 285.75 275.00 263.46 259.19 252.00 250.01 15.09%
EPS 85.20 66.00 64.40 64.00 64.80 55.80 53.60 36.24%
DPS 0.00 26.38 6.67 10.00 0.00 22.45 6.67 -
NAPS 4.00 4.63 4.48 4.32 4.27 4.04 3.90 1.70%
Adjusted Per Share Value based on latest NOSH - 2,159,426
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 152.85 141.05 135.84 130.08 128.35 124.45 123.40 15.35%
EPS 42.00 32.58 31.81 31.60 32.09 27.56 26.46 36.11%
DPS 0.00 13.02 3.29 4.94 0.00 11.09 3.29 -
NAPS 1.9809 2.2854 2.213 2.1329 2.1145 1.9952 1.9249 1.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.58 8.72 7.23 5.88 5.64 5.30 5.07 -
P/RPS 2.78 3.05 2.63 2.23 2.18 2.10 2.03 23.34%
P/EPS 10.12 13.21 11.23 9.19 8.70 9.50 9.46 4.60%
EY 9.88 7.57 8.91 10.88 11.49 10.53 10.57 -4.40%
DY 0.00 3.03 0.92 1.70 0.00 4.24 1.31 -
P/NAPS 2.15 1.88 1.61 1.36 1.32 1.31 1.30 39.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 29/11/10 24/08/10 31/05/10 25/02/10 18/11/09 -
Price 9.24 8.17 7.96 6.73 5.75 5.28 5.47 -
P/RPS 2.99 2.86 2.89 2.55 2.22 2.10 2.19 23.09%
P/EPS 10.89 12.38 12.36 10.52 8.87 9.46 10.21 4.39%
EY 9.18 8.08 8.09 9.51 11.27 10.57 9.80 -4.26%
DY 0.00 3.23 0.84 1.49 0.00 4.25 1.22 -
P/NAPS 2.31 1.76 1.78 1.56 1.35 1.31 1.40 39.67%

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