[RHBBANK] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 24.79%
YoY- 52.01%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 6,000,771 6,006,373 6,003,554 6,012,052 6,156,821 6,187,532 6,279,692 -2.97%
PBT 1,422,449 1,547,326 1,343,526 1,239,508 1,136,913 1,161,010 1,121,884 17.06%
Tax -372,694 -409,913 -354,596 -349,152 -314,848 -297,466 -290,662 17.93%
NP 1,049,755 1,137,413 988,930 890,356 822,065 863,544 831,222 16.75%
-
NP to SH 1,048,734 1,135,780 986,982 889,688 712,930 719,666 617,042 42.18%
-
Tax Rate 26.20% 26.49% 26.39% 28.17% 27.69% 25.62% 25.91% -
Total Cost 4,951,016 4,868,960 5,014,624 5,121,696 5,334,756 5,323,988 5,448,470 -6.15%
-
Net Worth 7,817,052 7,528,844 7,219,191 7,255,707 6,511,958 6,156,051 5,148,101 31.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 422,077 258,131 387,896 - 270,833 128,972 182,556 74.40%
Div Payout % 40.25% 22.73% 39.30% - 37.99% 17.92% 29.59% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 7,817,052 7,528,844 7,219,191 7,255,707 6,511,958 6,156,051 5,148,101 31.94%
NOSH 2,153,457 2,151,098 2,154,982 2,159,436 1,991,424 1,934,587 1,825,568 11.58%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 17.49% 18.94% 16.47% 14.81% 13.35% 13.96% 13.24% -
ROE 13.42% 15.09% 13.67% 12.26% 10.95% 11.69% 11.99% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 278.66 279.22 278.59 278.41 309.17 319.84 343.99 -13.04%
EPS 48.70 52.80 45.80 41.20 35.80 37.20 33.80 27.42%
DPS 19.60 12.00 18.00 0.00 13.60 6.67 10.00 56.29%
NAPS 3.63 3.50 3.35 3.36 3.27 3.1821 2.82 18.24%
Adjusted Per Share Value based on latest NOSH - 2,159,436
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 137.63 137.76 137.70 137.89 141.21 141.92 144.03 -2.97%
EPS 24.05 26.05 22.64 20.41 16.35 16.51 14.15 42.19%
DPS 9.68 5.92 8.90 0.00 6.21 2.96 4.19 74.31%
NAPS 1.7929 1.7268 1.6558 1.6642 1.4936 1.4119 1.1808 31.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.90 4.00 4.22 4.78 5.85 6.00 4.82 -
P/RPS 1.40 1.43 1.51 1.72 1.89 1.88 1.40 0.00%
P/EPS 8.01 7.58 9.21 11.60 16.34 16.13 14.26 -31.80%
EY 12.49 13.20 10.85 8.62 6.12 6.20 7.01 46.71%
DY 5.03 3.00 4.27 0.00 2.32 1.11 2.07 80.25%
P/NAPS 1.07 1.14 1.26 1.42 1.79 1.89 1.71 -26.73%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 24/11/08 29/08/08 20/05/08 28/02/08 19/11/07 27/08/07 -
Price 3.74 3.64 4.18 5.25 5.20 5.75 5.30 -
P/RPS 1.34 1.30 1.50 1.89 1.68 1.80 1.54 -8.81%
P/EPS 7.68 6.89 9.13 12.74 14.53 15.46 15.68 -37.72%
EY 13.02 14.51 10.96 7.85 6.88 6.47 6.38 60.54%
DY 5.24 3.30 4.31 0.00 2.62 1.16 1.89 96.74%
P/NAPS 1.03 1.04 1.25 1.56 1.59 1.81 1.88 -32.92%

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