[RHBBANK] QoQ TTM Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 7.59%
YoY- 24.54%
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 10,711,182 10,413,246 10,090,453 9,825,390 9,712,345 9,577,197 9,292,404 9.94%
PBT 2,742,466 2,735,053 2,774,522 2,799,352 2,613,892 2,470,769 2,348,034 10.91%
Tax -652,953 -671,589 -714,279 -726,037 -680,686 -627,229 -589,214 7.09%
NP 2,089,513 2,063,464 2,060,243 2,073,315 1,933,206 1,843,540 1,758,820 12.18%
-
NP to SH 2,063,586 2,038,000 2,056,326 2,070,864 1,924,689 1,831,192 1,734,539 12.28%
-
Tax Rate 23.81% 24.55% 25.74% 25.94% 26.04% 25.39% 25.09% -
Total Cost 8,621,669 8,349,782 8,030,210 7,752,075 7,779,139 7,733,657 7,533,584 9.41%
-
Net Worth 19,488,740 18,804,530 18,290,674 17,711,692 17,187,367 16,656,667 16,295,830 12.68%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 154,346 154,346 261,131 261,131 410,343 410,343 532,985 -56.26%
Div Payout % 7.48% 7.57% 12.70% 12.61% 21.32% 22.41% 30.73% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 19,488,740 18,804,530 18,290,674 17,711,692 17,187,367 16,656,667 16,295,830 12.68%
NOSH 2,574,470 2,572,439 2,568,915 2,541,132 2,546,276 2,535,261 2,518,675 1.47%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.51% 19.82% 20.42% 21.10% 19.90% 19.25% 18.93% -
ROE 10.59% 10.84% 11.24% 11.69% 11.20% 10.99% 10.64% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 416.05 404.80 392.79 386.65 381.43 377.76 368.94 8.34%
EPS 80.16 79.22 80.05 81.49 75.59 72.23 68.87 10.66%
DPS 6.00 6.00 10.30 10.30 16.12 16.30 21.16 -56.87%
NAPS 7.57 7.31 7.12 6.97 6.75 6.57 6.47 11.04%
Adjusted Per Share Value based on latest NOSH - 2,541,132
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 245.70 238.86 231.46 225.38 222.79 219.69 213.15 9.94%
EPS 47.34 46.75 47.17 47.50 44.15 42.00 39.79 12.29%
DPS 3.54 3.54 5.99 5.99 9.41 9.41 12.23 -56.27%
NAPS 4.4704 4.3135 4.1956 4.0628 3.9425 3.8208 3.738 12.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.92 7.62 8.83 8.55 8.42 7.90 7.56 -
P/RPS 1.90 1.88 2.25 2.21 2.21 2.09 2.05 -4.94%
P/EPS 9.88 9.62 11.03 10.49 11.14 10.94 10.98 -6.80%
EY 10.12 10.40 9.07 9.53 8.98 9.14 9.11 7.26%
DY 0.76 0.79 1.17 1.20 1.91 2.06 2.80 -58.11%
P/NAPS 1.05 1.04 1.24 1.23 1.25 1.20 1.17 -6.96%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 20/11/14 27/08/14 26/05/14 24/02/14 29/11/13 -
Price 7.70 7.96 8.27 9.10 8.35 7.77 7.61 -
P/RPS 1.85 1.97 2.11 2.35 2.19 2.06 2.06 -6.92%
P/EPS 9.61 10.05 10.33 11.17 11.05 10.76 11.05 -8.89%
EY 10.41 9.95 9.68 8.96 9.05 9.30 9.05 9.79%
DY 0.78 0.75 1.25 1.13 1.93 2.10 2.78 -57.17%
P/NAPS 1.02 1.09 1.16 1.31 1.24 1.18 1.18 -9.26%

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