[RHBBANK] QoQ TTM Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 13.8%
YoY- 67.96%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 5,859,131 6,005,398 6,012,072 6,018,752 6,150,660 6,156,821 6,183,486 -3.52%
PBT 1,427,569 1,422,449 1,426,650 1,247,734 1,173,289 1,136,913 1,098,429 19.07%
Tax -370,182 -372,694 -399,183 -346,815 -328,829 -314,848 -288,181 18.15%
NP 1,057,387 1,049,755 1,027,467 900,919 844,460 822,065 810,248 19.40%
-
NP to SH 1,054,953 1,048,734 1,025,015 897,900 789,029 712,930 663,492 36.18%
-
Tax Rate 25.93% 26.20% 27.98% 27.80% 28.03% 27.69% 26.24% -
Total Cost 4,801,744 4,955,643 4,984,605 5,117,833 5,306,200 5,334,756 5,373,238 -7.21%
-
Net Worth 8,024,004 7,854,322 7,555,445 7,206,992 7,255,707 7,078,732 6,876,577 10.82%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 422,975 422,975 379,789 488,026 385,528 385,528 200,306 64.51%
Div Payout % 40.09% 40.33% 37.05% 54.35% 48.86% 54.08% 30.19% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 8,024,004 7,854,322 7,555,445 7,206,992 7,255,707 7,078,732 6,876,577 10.82%
NOSH 2,156,990 2,163,725 2,158,698 2,151,341 2,159,436 2,164,750 2,161,018 -0.12%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 18.05% 17.48% 17.09% 14.97% 13.73% 13.35% 13.10% -
ROE 13.15% 13.35% 13.57% 12.46% 10.87% 10.07% 9.65% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 271.63 277.55 278.50 279.77 284.83 284.41 286.14 -3.40%
EPS 48.91 48.47 47.48 41.74 36.54 32.93 30.70 36.36%
DPS 19.60 19.60 17.60 22.60 17.85 17.81 9.27 64.65%
NAPS 3.72 3.63 3.50 3.35 3.36 3.27 3.1821 10.96%
Adjusted Per Share Value based on latest NOSH - 2,151,341
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 134.38 137.74 137.89 138.05 141.07 141.21 141.82 -3.52%
EPS 24.20 24.05 23.51 20.59 18.10 16.35 15.22 36.18%
DPS 9.70 9.70 8.71 11.19 8.84 8.84 4.59 64.60%
NAPS 1.8404 1.8015 1.7329 1.653 1.6642 1.6236 1.5772 10.82%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.54 3.90 4.00 4.22 4.78 5.85 6.00 -
P/RPS 1.30 1.41 1.44 1.51 1.68 2.06 2.10 -27.34%
P/EPS 7.24 8.05 8.42 10.11 13.08 17.76 19.54 -48.38%
EY 13.82 12.43 11.87 9.89 7.64 5.63 5.12 93.74%
DY 5.54 5.03 4.40 5.36 3.73 3.04 1.54 134.59%
P/NAPS 0.95 1.07 1.14 1.26 1.42 1.79 1.89 -36.75%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 24/02/09 24/11/08 29/08/08 20/05/08 28/02/08 19/11/07 -
Price 4.12 3.74 3.64 4.18 5.25 5.20 5.75 -
P/RPS 1.52 1.35 1.31 1.49 1.84 1.83 2.01 -16.98%
P/EPS 8.42 7.72 7.67 10.02 14.37 15.79 18.73 -41.28%
EY 11.87 12.96 13.04 9.98 6.96 6.33 5.34 70.24%
DY 4.76 5.24 4.84 5.41 3.40 3.42 1.61 105.85%
P/NAPS 1.11 1.03 1.04 1.25 1.56 1.59 1.81 -27.79%

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