[RHBBANK] QoQ TTM Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.77%
YoY- 15.49%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,389,929 7,153,144 6,939,475 6,772,165 6,416,027 6,149,070 5,832,264 17.07%
PBT 2,220,006 2,249,878 2,205,073 2,098,558 2,035,652 1,899,289 1,752,512 17.05%
Tax -551,903 -559,846 -557,125 -522,576 -501,207 -470,744 -366,801 31.27%
NP 1,668,103 1,690,032 1,647,948 1,575,982 1,534,445 1,428,545 1,385,711 13.14%
-
NP to SH 1,665,713 1,687,913 1,645,509 1,570,647 1,528,279 1,420,258 1,376,497 13.54%
-
Tax Rate 24.86% 24.88% 25.27% 24.90% 24.62% 24.79% 20.93% -
Total Cost 5,721,826 5,463,112 5,291,527 5,196,183 4,881,582 4,720,525 4,446,553 18.28%
-
Net Worth 12,010,649 11,025,063 10,941,976 8,672,944 8,635,570 9,943,905 9,656,819 15.63%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 557,351 557,351 632,639 632,639 567,152 567,152 484,247 9.81%
Div Payout % 33.46% 33.02% 38.45% 40.28% 37.11% 39.93% 35.18% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 12,010,649 11,025,063 10,941,976 8,672,944 8,635,570 9,943,905 9,656,819 15.63%
NOSH 2,199,752 2,205,012 2,188,395 2,168,236 2,158,892 2,147,711 2,155,539 1.36%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 22.57% 23.63% 23.75% 23.27% 23.92% 23.23% 23.76% -
ROE 13.87% 15.31% 15.04% 18.11% 17.70% 14.28% 14.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 335.94 324.40 317.10 312.34 297.19 286.31 270.57 15.50%
EPS 75.72 76.55 75.19 72.44 70.79 66.13 63.86 12.01%
DPS 25.41 25.28 29.38 29.38 26.38 26.38 22.45 8.59%
NAPS 5.46 5.00 5.00 4.00 4.00 4.63 4.48 14.08%
Adjusted Per Share Value based on latest NOSH - 2,168,236
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 169.51 164.08 159.18 155.34 147.17 141.05 133.78 17.07%
EPS 38.21 38.72 37.75 36.03 35.06 32.58 31.57 13.55%
DPS 12.78 12.78 14.51 14.51 13.01 13.01 11.11 9.77%
NAPS 2.7551 2.529 2.5099 1.9894 1.9809 2.281 2.2151 15.63%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 7.70 7.48 7.00 9.16 8.58 8.72 7.23 -
P/RPS 2.29 2.31 2.21 2.93 2.89 3.05 2.67 -9.72%
P/EPS 10.17 9.77 9.31 12.65 12.12 13.19 11.32 -6.88%
EY 9.83 10.23 10.74 7.91 8.25 7.58 8.83 7.40%
DY 3.30 3.38 4.20 3.21 3.07 3.03 3.11 4.02%
P/NAPS 1.41 1.50 1.40 2.29 2.15 1.88 1.61 -8.45%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 29/11/11 24/08/11 24/05/11 22/02/11 29/11/10 -
Price 7.40 7.80 7.38 8.90 9.24 8.17 7.96 -
P/RPS 2.20 2.40 2.33 2.85 3.11 2.85 2.94 -17.56%
P/EPS 9.77 10.19 9.81 12.29 13.05 12.35 12.47 -15.00%
EY 10.23 9.81 10.19 8.14 7.66 8.09 8.02 17.59%
DY 3.43 3.24 3.98 3.30 2.85 3.23 2.82 13.93%
P/NAPS 1.36 1.56 1.48 2.23 2.31 1.76 1.78 -16.41%

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