[RHBBANK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 48.22%
YoY- 28.79%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 3,139,846 1,509,174 5,506,790 3,963,953 2,515,252 1,200,630 4,440,789 -20.68%
PBT 560,942 273,501 829,849 602,178 405,574 203,290 578,649 -2.05%
Tax -145,331 -73,307 -233,952 -168,871 -116,730 -63,896 -262,871 -32.71%
NP 415,611 200,194 595,897 433,307 288,844 139,394 315,778 20.15%
-
NP to SH 308,521 146,323 438,310 314,568 212,232 101,141 315,778 -1.54%
-
Tax Rate 25.91% 26.80% 28.19% 28.04% 28.78% 31.43% 45.43% -
Total Cost 2,724,235 1,308,980 4,910,893 3,530,646 2,226,408 1,061,236 4,125,011 -24.22%
-
Net Worth 5,148,101 5,084,724 4,930,987 4,782,161 4,702,036 4,634,096 5,512,425 -4.46%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 91,278 - 146,103 36,366 36,591 - 63,885 26.93%
Div Payout % 29.59% - 33.33% 11.56% 17.24% - 20.23% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,148,101 5,084,724 4,930,987 4,782,161 4,702,036 4,634,096 5,512,425 -4.46%
NOSH 1,825,568 1,829,037 1,826,291 1,818,312 1,829,586 1,838,927 1,825,306 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.24% 13.27% 10.82% 10.93% 11.48% 11.61% 7.11% -
ROE 5.99% 2.88% 8.89% 6.58% 4.51% 2.18% 5.73% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 171.99 82.51 301.53 218.00 137.48 65.29 243.29 -20.69%
EPS 16.90 8.00 24.00 17.30 11.60 5.50 17.30 -1.55%
DPS 5.00 0.00 8.00 2.00 2.00 0.00 3.50 26.92%
NAPS 2.82 2.78 2.70 2.63 2.57 2.52 3.02 -4.47%
Adjusted Per Share Value based on latest NOSH - 1,827,428
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.02 34.61 126.30 90.92 57.69 27.54 101.85 -20.67%
EPS 7.08 3.36 10.05 7.21 4.87 2.32 7.24 -1.48%
DPS 2.09 0.00 3.35 0.83 0.84 0.00 1.47 26.52%
NAPS 1.1808 1.1662 1.131 1.0968 1.0785 1.0629 1.2643 -4.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.82 4.78 3.42 2.84 2.75 2.43 2.21 -
P/RPS 2.80 5.79 1.13 1.30 2.00 3.72 0.91 111.98%
P/EPS 28.52 59.75 14.25 16.42 23.71 44.18 12.77 71.11%
EY 3.51 1.67 7.02 6.09 4.22 2.26 7.83 -41.51%
DY 1.04 0.00 2.34 0.70 0.73 0.00 1.58 -24.38%
P/NAPS 1.71 1.72 1.27 1.08 1.07 0.96 0.73 76.65%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 21/05/07 28/02/07 21/11/06 29/08/06 22/05/06 28/02/06 -
Price 5.30 4.74 4.38 3.34 2.70 2.50 2.46 -
P/RPS 3.08 5.74 1.45 1.53 1.96 3.83 1.01 110.72%
P/EPS 31.36 59.25 18.25 19.31 23.28 45.45 14.22 69.67%
EY 3.19 1.69 5.48 5.18 4.30 2.20 7.03 -41.03%
DY 0.94 0.00 1.83 0.60 0.74 0.00 1.42 -24.10%
P/NAPS 1.88 1.71 1.62 1.27 1.05 0.99 0.81 75.57%

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