[RHBBANK] QoQ TTM Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.84%
YoY- 25.29%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 6,416,027 6,149,070 5,832,264 5,565,123 5,467,564 5,425,446 5,544,106 10.23%
PBT 2,035,652 1,899,289 1,752,512 1,745,542 1,697,655 1,538,420 1,423,258 26.97%
Tax -501,207 -470,744 -366,801 -377,763 -366,745 -329,814 -355,895 25.66%
NP 1,534,445 1,428,545 1,385,711 1,367,779 1,330,910 1,208,606 1,067,363 27.40%
-
NP to SH 1,528,279 1,420,258 1,376,497 1,359,953 1,322,452 1,201,363 1,061,878 27.50%
-
Tax Rate 24.62% 24.79% 20.93% 21.64% 21.60% 21.44% 25.01% -
Total Cost 4,881,582 4,720,525 4,446,553 4,197,344 4,136,654 4,216,840 4,476,743 5.94%
-
Net Worth 8,635,570 9,943,905 9,656,819 9,328,724 9,218,191 8,711,482 8,424,226 1.66%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 567,152 567,152 484,247 484,247 483,964 483,964 337,043 41.51%
Div Payout % 37.11% 39.93% 35.18% 35.61% 36.60% 40.28% 31.74% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 8,635,570 9,943,905 9,656,819 9,328,724 9,218,191 8,711,482 8,424,226 1.66%
NOSH 2,158,892 2,147,711 2,155,539 2,159,426 2,158,827 2,156,307 2,160,058 -0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 23.92% 23.23% 23.76% 24.58% 24.34% 22.28% 19.25% -
ROE 17.70% 14.28% 14.25% 14.58% 14.35% 13.79% 12.61% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 297.19 286.31 270.57 257.71 253.27 251.61 256.66 10.27%
EPS 70.79 66.13 63.86 62.98 61.26 55.71 49.16 27.54%
DPS 26.38 26.38 22.45 22.45 22.45 22.45 15.60 41.98%
NAPS 4.00 4.63 4.48 4.32 4.27 4.04 3.90 1.70%
Adjusted Per Share Value based on latest NOSH - 2,159,426
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 147.16 141.03 133.77 127.64 125.40 124.44 127.16 10.23%
EPS 35.05 32.57 31.57 31.19 30.33 27.55 24.36 27.47%
DPS 13.01 13.01 11.11 11.11 11.10 11.10 7.73 41.53%
NAPS 1.9806 2.2807 2.2149 2.1396 2.1143 1.9981 1.9322 1.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.58 8.72 7.23 5.88 5.64 5.30 5.07 -
P/RPS 2.89 3.05 2.67 2.28 2.23 2.11 1.98 28.70%
P/EPS 12.12 13.19 11.32 9.34 9.21 9.51 10.31 11.39%
EY 8.25 7.58 8.83 10.71 10.86 10.51 9.70 -10.24%
DY 3.07 3.03 3.11 3.82 3.98 4.24 3.08 -0.21%
P/NAPS 2.15 1.88 1.61 1.36 1.32 1.31 1.30 39.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 29/11/10 24/08/10 31/05/10 25/02/10 18/11/09 -
Price 9.24 8.17 7.96 6.73 5.75 5.28 5.47 -
P/RPS 3.11 2.85 2.94 2.61 2.27 2.10 2.13 28.73%
P/EPS 13.05 12.35 12.47 10.69 9.39 9.48 11.13 11.20%
EY 7.66 8.09 8.02 9.36 10.65 10.55 8.99 -10.13%
DY 2.85 3.23 2.82 3.34 3.90 4.25 2.85 0.00%
P/NAPS 2.31 1.76 1.78 1.56 1.35 1.31 1.40 39.67%

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