[RHBBANK] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 72.61%
YoY- 57.82%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,695,665 1,356,746 6,000,771 4,504,780 3,001,777 1,503,013 6,156,821 -42.36%
PBT 715,058 314,997 1,422,449 1,160,495 671,763 309,877 1,136,913 -26.61%
Tax -181,030 -84,776 -372,694 -307,435 -177,298 -87,288 -314,848 -30.87%
NP 534,028 230,221 1,049,755 853,060 494,465 222,589 822,065 -25.01%
-
NP to SH 530,170 228,641 1,048,734 851,835 493,491 222,422 712,930 -17.93%
-
Tax Rate 25.32% 26.91% 26.20% 26.49% 26.39% 28.17% 27.69% -
Total Cost 2,161,637 1,126,525 4,951,016 3,651,720 2,507,312 1,280,424 5,334,756 -45.27%
-
Net Worth 8,060,308 8,024,004 7,817,052 7,528,844 7,219,191 7,255,707 6,511,958 15.29%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 107,758 - 422,077 193,598 193,948 - 270,833 -45.93%
Div Payout % 20.33% - 40.25% 22.73% 39.30% - 37.99% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 8,060,308 8,024,004 7,817,052 7,528,844 7,219,191 7,255,707 6,511,958 15.29%
NOSH 2,155,162 2,156,990 2,153,457 2,151,098 2,154,982 2,159,436 1,991,424 5.41%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.81% 16.97% 17.49% 18.94% 16.47% 14.81% 13.35% -
ROE 6.58% 2.85% 13.42% 11.31% 6.84% 3.07% 10.95% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 125.08 62.90 278.66 209.42 139.29 69.60 309.17 -45.32%
EPS 24.60 10.60 48.70 39.60 22.90 10.30 35.80 -22.14%
DPS 5.00 0.00 19.60 9.00 9.00 0.00 13.60 -48.71%
NAPS 3.74 3.72 3.63 3.50 3.35 3.36 3.27 9.37%
Adjusted Per Share Value based on latest NOSH - 2,158,698
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 61.83 31.12 137.65 103.33 68.86 34.48 141.23 -42.37%
EPS 12.16 5.24 24.06 19.54 11.32 5.10 16.35 -17.92%
DPS 2.47 0.00 9.68 4.44 4.45 0.00 6.21 -45.94%
NAPS 1.8489 1.8406 1.7931 1.727 1.656 1.6643 1.4937 15.29%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.14 3.54 3.90 4.00 4.22 4.78 5.85 -
P/RPS 3.31 5.63 1.40 1.91 3.03 6.87 1.89 45.34%
P/EPS 16.83 33.40 8.01 10.10 18.43 46.41 16.34 1.99%
EY 5.94 2.99 12.49 9.90 5.43 2.15 6.12 -1.97%
DY 1.21 0.00 5.03 2.25 2.13 0.00 2.32 -35.23%
P/NAPS 1.11 0.95 1.07 1.14 1.26 1.42 1.79 -27.30%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 19/05/09 24/02/09 24/11/08 29/08/08 20/05/08 28/02/08 -
Price 4.60 4.12 3.74 3.64 4.18 5.25 5.20 -
P/RPS 3.68 6.55 1.34 1.74 3.00 7.54 1.68 68.74%
P/EPS 18.70 38.87 7.68 9.19 18.25 50.97 14.53 18.33%
EY 5.35 2.57 13.02 10.88 5.48 1.96 6.88 -15.45%
DY 1.09 0.00 5.24 2.47 2.15 0.00 2.62 -44.30%
P/NAPS 1.23 1.11 1.03 1.04 1.25 1.56 1.59 -15.74%

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