[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -79.99%
YoY- -17.99%
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,577,195 7,064,683 4,606,399 2,266,819 8,022,726 5,795,007 3,833,865 83.79%
PBT 2,470,767 1,787,712 1,047,952 494,285 2,384,623 1,824,303 1,183,957 63.08%
Tax -627,229 -439,923 -264,977 -130,480 -594,854 -445,563 -293,275 65.76%
NP 1,843,538 1,347,789 782,975 363,805 1,789,769 1,378,740 890,682 62.19%
-
NP to SH 1,831,190 1,326,673 767,527 357,194 1,784,742 1,376,878 889,396 61.62%
-
Tax Rate 25.39% 24.61% 25.29% 26.40% 24.95% 24.42% 24.77% -
Total Cost 7,733,657 5,716,894 3,823,424 1,903,014 6,232,957 4,416,267 2,943,183 90.08%
-
Net Worth 16,503,317 16,195,422 15,824,014 15,536,689 13,690,552 12,771,043 12,270,575 21.77%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 409,443 - 149,518 - 499,050 133,031 132,416 111.80%
Div Payout % 22.36% - 19.48% - 27.96% 9.66% 14.89% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 16,503,317 16,195,422 15,824,014 15,536,689 13,690,552 12,771,043 12,270,575 21.77%
NOSH 2,511,920 2,503,156 2,491,970 2,497,860 2,259,167 2,217,194 2,206,938 8.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.25% 19.08% 17.00% 16.05% 22.31% 23.79% 23.23% -
ROE 11.10% 8.19% 4.85% 2.30% 13.04% 10.78% 7.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 381.27 282.23 184.85 90.75 355.12 261.37 173.72 68.64%
EPS 72.90 53.00 30.80 14.30 79.00 62.10 40.30 48.30%
DPS 16.30 0.00 6.00 0.00 22.09 6.00 6.00 94.34%
NAPS 6.57 6.47 6.35 6.22 6.06 5.76 5.56 11.73%
Adjusted Per Share Value based on latest NOSH - 2,497,860
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 219.69 162.05 105.66 52.00 184.03 132.93 87.94 83.80%
EPS 42.00 30.43 17.61 8.19 40.94 31.58 20.40 61.62%
DPS 9.39 0.00 3.43 0.00 11.45 3.05 3.04 111.65%
NAPS 3.7856 3.715 3.6298 3.5639 3.1404 2.9295 2.8147 21.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 7.90 7.56 8.63 8.45 7.69 7.21 7.40 -
P/RPS 2.07 2.68 4.67 9.31 2.17 2.76 4.26 -38.11%
P/EPS 10.84 14.26 28.02 59.09 9.73 11.61 18.36 -29.55%
EY 9.23 7.01 3.57 1.69 10.27 8.61 5.45 41.94%
DY 2.06 0.00 0.70 0.00 2.87 0.83 0.81 86.00%
P/NAPS 1.20 1.17 1.36 1.36 1.27 1.25 1.33 -6.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 29/11/13 30/08/13 29/05/13 26/02/13 22/11/12 27/08/12 -
Price 7.77 7.61 7.48 8.85 7.76 7.42 7.24 -
P/RPS 2.04 2.70 4.05 9.75 2.19 2.84 4.17 -37.83%
P/EPS 10.66 14.36 24.29 61.89 9.82 11.95 17.97 -29.33%
EY 9.38 6.96 4.12 1.62 10.18 8.37 5.57 41.41%
DY 2.10 0.00 0.80 0.00 2.85 0.81 0.83 85.36%
P/NAPS 1.18 1.18 1.18 1.42 1.28 1.29 1.30 -6.23%

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