[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 33.39%
YoY- 18.85%
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 5,795,007 3,833,865 1,902,606 7,153,144 5,231,831 3,458,437 1,665,821 129.06%
PBT 1,824,303 1,183,957 580,723 2,249,878 1,681,180 1,121,449 610,595 107.02%
Tax -445,563 -293,275 -144,227 -559,846 -414,004 -280,811 -152,170 104.26%
NP 1,378,740 890,682 436,496 1,690,032 1,267,176 840,638 458,425 107.94%
-
NP to SH 1,376,878 889,396 435,551 1,687,913 1,265,364 839,149 457,751 107.95%
-
Tax Rate 24.42% 24.77% 24.84% 24.88% 24.63% 25.04% 24.92% -
Total Cost 4,416,267 2,943,183 1,466,110 5,463,112 3,964,655 2,617,799 1,207,396 136.83%
-
Net Worth 12,771,043 12,270,575 12,010,649 11,484,920 10,858,258 8,654,517 8,635,570 29.71%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 133,031 132,416 - 553,760 173,732 173,090 - -
Div Payout % 9.66% 14.89% - 32.81% 13.73% 20.63% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 12,771,043 12,270,575 12,010,649 11,484,920 10,858,258 8,654,517 8,635,570 29.71%
NOSH 2,217,194 2,206,938 2,199,752 2,179,301 2,171,651 2,163,629 2,158,892 1.78%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 23.79% 23.23% 22.94% 23.63% 24.22% 24.31% 27.52% -
ROE 10.78% 7.25% 3.63% 14.70% 11.65% 9.70% 5.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 261.37 173.72 86.49 328.23 240.91 159.84 77.16 125.04%
EPS 62.10 40.30 19.80 77.50 58.20 38.80 21.30 103.68%
DPS 6.00 6.00 0.00 25.41 8.00 8.00 0.00 -
NAPS 5.76 5.56 5.46 5.27 5.00 4.00 4.00 27.43%
Adjusted Per Share Value based on latest NOSH - 2,205,012
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 132.91 87.93 43.64 164.06 120.00 79.32 38.21 129.05%
EPS 31.58 20.40 9.99 38.71 29.02 19.25 10.50 107.94%
DPS 3.05 3.04 0.00 12.70 3.98 3.97 0.00 -
NAPS 2.9292 2.8144 2.7548 2.6342 2.4904 1.985 1.9806 29.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 7.21 7.40 7.70 7.48 7.00 9.16 8.58 -
P/RPS 2.76 4.26 8.90 2.28 2.91 5.73 11.12 -60.40%
P/EPS 11.61 18.36 38.89 9.66 12.01 23.62 40.47 -56.40%
EY 8.61 5.45 2.57 10.35 8.32 4.23 2.47 129.37%
DY 0.83 0.81 0.00 3.40 1.14 0.87 0.00 -
P/NAPS 1.25 1.33 1.41 1.42 1.40 2.29 2.15 -30.27%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 28/05/12 28/02/12 29/11/11 24/08/11 24/05/11 -
Price 7.42 7.24 7.40 7.80 7.38 8.90 9.24 -
P/RPS 2.84 4.17 8.56 2.38 3.06 5.57 11.97 -61.57%
P/EPS 11.95 17.97 37.37 10.07 12.67 22.95 43.58 -57.69%
EY 8.37 5.57 2.68 9.93 7.90 4.36 2.29 136.71%
DY 0.81 0.83 0.00 3.26 1.08 0.90 0.00 -
P/NAPS 1.29 1.30 1.36 1.48 1.48 2.23 2.31 -32.11%

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