[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.2%
YoY- -4.85%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 8,022,726 5,795,007 3,833,865 1,902,606 7,153,144 5,231,831 3,458,437 74.79%
PBT 2,384,623 1,824,303 1,183,957 580,723 2,249,878 1,681,180 1,121,449 64.98%
Tax -594,854 -445,563 -293,275 -144,227 -559,846 -414,004 -280,811 64.56%
NP 1,789,769 1,378,740 890,682 436,496 1,690,032 1,267,176 840,638 65.11%
-
NP to SH 1,784,742 1,376,878 889,396 435,551 1,687,913 1,265,364 839,149 65.00%
-
Tax Rate 24.95% 24.42% 24.77% 24.84% 24.88% 24.63% 25.04% -
Total Cost 6,232,957 4,416,267 2,943,183 1,466,110 5,463,112 3,964,655 2,617,799 77.84%
-
Net Worth 13,690,552 12,771,043 12,270,575 12,010,649 11,484,920 10,858,258 8,654,517 35.57%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 499,050 133,031 132,416 - 553,760 173,732 173,090 101.92%
Div Payout % 27.96% 9.66% 14.89% - 32.81% 13.73% 20.63% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 13,690,552 12,771,043 12,270,575 12,010,649 11,484,920 10,858,258 8,654,517 35.57%
NOSH 2,259,167 2,217,194 2,206,938 2,199,752 2,179,301 2,171,651 2,163,629 2.90%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.31% 23.79% 23.23% 22.94% 23.63% 24.22% 24.31% -
ROE 13.04% 10.78% 7.25% 3.63% 14.70% 11.65% 9.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 355.12 261.37 173.72 86.49 328.23 240.91 159.84 69.85%
EPS 79.00 62.10 40.30 19.80 77.50 58.20 38.80 60.29%
DPS 22.09 6.00 6.00 0.00 25.41 8.00 8.00 96.21%
NAPS 6.06 5.76 5.56 5.46 5.27 5.00 4.00 31.74%
Adjusted Per Share Value based on latest NOSH - 2,199,752
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 184.03 132.93 87.94 43.64 164.08 120.01 79.33 74.79%
EPS 40.94 31.58 20.40 9.99 38.72 29.03 19.25 65.00%
DPS 11.45 3.05 3.04 0.00 12.70 3.99 3.97 101.96%
NAPS 3.1404 2.9295 2.8147 2.7551 2.6345 2.4907 1.9852 35.57%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 7.69 7.21 7.40 7.70 7.48 7.00 9.16 -
P/RPS 2.17 2.76 4.26 8.90 2.28 2.91 5.73 -47.50%
P/EPS 9.73 11.61 18.36 38.89 9.66 12.01 23.62 -44.48%
EY 10.27 8.61 5.45 2.57 10.35 8.32 4.23 80.15%
DY 2.87 0.83 0.81 0.00 3.40 1.14 0.87 120.80%
P/NAPS 1.27 1.25 1.33 1.41 1.42 1.40 2.29 -32.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 27/08/12 28/05/12 28/02/12 29/11/11 24/08/11 -
Price 7.76 7.42 7.24 7.40 7.80 7.38 8.90 -
P/RPS 2.19 2.84 4.17 8.56 2.38 3.06 5.57 -46.17%
P/EPS 9.82 11.95 17.97 37.37 10.07 12.67 22.95 -43.07%
EY 10.18 8.37 5.57 2.68 9.93 7.90 4.36 75.54%
DY 2.85 0.81 0.83 0.00 3.26 1.08 0.90 114.89%
P/NAPS 1.28 1.29 1.30 1.36 1.48 1.48 2.23 -30.81%

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