[RHBBANK] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 28.92%
YoY- 30.89%
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 7,153,144 6,975,774 6,916,874 6,663,284 6,149,070 5,921,901 5,670,684 16.69%
PBT 2,249,878 2,241,573 2,242,898 2,442,380 1,899,289 1,833,861 1,844,360 14.12%
Tax -559,846 -552,005 -561,622 -608,680 -470,744 -436,830 -457,958 14.28%
NP 1,690,032 1,689,568 1,681,276 1,833,700 1,428,545 1,397,030 1,386,402 14.07%
-
NP to SH 1,687,913 1,687,152 1,678,298 1,831,004 1,420,258 1,386,817 1,377,520 14.46%
-
Tax Rate 24.88% 24.63% 25.04% 24.92% 24.79% 23.82% 24.83% -
Total Cost 5,463,112 5,286,206 5,235,598 4,829,584 4,720,525 4,524,870 4,284,282 17.53%
-
Net Worth 11,484,920 10,858,258 8,654,517 8,635,570 9,963,325 9,647,424 9,298,260 15.07%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 553,760 231,642 346,180 - 567,672 143,562 215,237 87.43%
Div Payout % 32.81% 13.73% 20.63% - 39.97% 10.35% 15.63% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 11,484,920 10,858,258 8,654,517 8,635,570 9,963,325 9,647,424 9,298,260 15.07%
NOSH 2,179,301 2,171,651 2,163,629 2,158,892 2,151,906 2,153,443 2,152,375 0.82%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 23.63% 24.22% 24.31% 27.52% 23.23% 23.59% 24.45% -
ROE 14.70% 15.54% 19.39% 21.20% 14.25% 14.38% 14.81% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 328.23 321.22 319.69 308.64 285.75 275.00 263.46 15.73%
EPS 77.50 77.60 77.60 85.20 66.00 64.40 64.00 13.56%
DPS 25.41 10.67 16.00 0.00 26.38 6.67 10.00 85.89%
NAPS 5.27 5.00 4.00 4.00 4.63 4.48 4.32 14.12%
Adjusted Per Share Value based on latest NOSH - 2,158,892
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 164.08 160.01 158.66 152.85 141.05 135.84 130.08 16.69%
EPS 38.72 38.70 38.50 42.00 32.58 31.81 31.60 14.46%
DPS 12.70 5.31 7.94 0.00 13.02 3.29 4.94 87.34%
NAPS 2.6345 2.4907 1.9852 1.9809 2.2854 2.213 2.1329 15.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.48 7.00 9.16 8.58 8.72 7.23 5.88 -
P/RPS 2.28 2.18 2.87 2.78 3.05 2.63 2.23 1.48%
P/EPS 9.66 9.01 11.81 10.12 13.21 11.23 9.19 3.37%
EY 10.35 11.10 8.47 9.88 7.57 8.91 10.88 -3.26%
DY 3.40 1.52 1.75 0.00 3.03 0.92 1.70 58.53%
P/NAPS 1.42 1.40 2.29 2.15 1.88 1.61 1.36 2.91%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 24/08/11 24/05/11 22/02/11 29/11/10 24/08/10 -
Price 7.80 7.38 8.90 9.24 8.17 7.96 6.73 -
P/RPS 2.38 2.30 2.78 2.99 2.86 2.89 2.55 -4.48%
P/EPS 10.07 9.50 11.47 10.89 12.38 12.36 10.52 -2.86%
EY 9.93 10.53 8.72 9.18 8.08 8.09 9.51 2.91%
DY 3.26 1.45 1.80 0.00 3.23 0.84 1.49 68.29%
P/NAPS 1.48 1.48 2.23 2.31 1.76 1.78 1.56 -3.43%

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