[RHBBANK] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 14.16%
YoY- 54.49%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 5,699,286 5,859,131 6,005,398 6,012,072 6,018,752 6,150,660 6,156,821 -5.02%
PBT 1,465,744 1,427,569 1,422,449 1,426,650 1,247,734 1,173,289 1,136,913 18.47%
Tax -376,426 -370,182 -372,694 -399,183 -346,815 -328,829 -314,848 12.65%
NP 1,089,318 1,057,387 1,049,755 1,027,467 900,919 844,460 822,065 20.66%
-
NP to SH 1,085,413 1,054,953 1,048,734 1,025,015 897,900 789,029 712,930 32.37%
-
Tax Rate 25.68% 25.93% 26.20% 27.98% 27.80% 28.03% 27.69% -
Total Cost 4,609,968 4,801,744 4,955,643 4,984,605 5,117,833 5,306,200 5,334,756 -9.28%
-
Net Worth 8,055,131 8,024,004 7,854,322 7,555,445 7,206,992 7,255,707 7,078,732 9.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 337,043 422,975 422,975 379,789 488,026 385,528 385,528 -8.57%
Div Payout % 31.05% 40.09% 40.33% 37.05% 54.35% 48.86% 54.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 8,055,131 8,024,004 7,854,322 7,555,445 7,206,992 7,255,707 7,078,732 9.00%
NOSH 2,153,778 2,156,990 2,163,725 2,158,698 2,151,341 2,159,436 2,164,750 -0.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.11% 18.05% 17.48% 17.09% 14.97% 13.73% 13.35% -
ROE 13.47% 13.15% 13.35% 13.57% 12.46% 10.87% 10.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 264.62 271.63 277.55 278.50 279.77 284.83 284.41 -4.69%
EPS 50.40 48.91 48.47 47.48 41.74 36.54 32.93 32.84%
DPS 15.60 19.60 19.60 17.60 22.60 17.85 17.81 -8.46%
NAPS 3.74 3.72 3.63 3.50 3.35 3.36 3.27 9.37%
Adjusted Per Share Value based on latest NOSH - 2,158,698
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 130.73 134.40 137.75 137.91 138.06 141.09 141.23 -5.02%
EPS 24.90 24.20 24.06 23.51 20.60 18.10 16.35 32.40%
DPS 7.73 9.70 9.70 8.71 11.19 8.84 8.84 -8.56%
NAPS 1.8477 1.8406 1.8017 1.7331 1.6532 1.6643 1.6238 9.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.14 3.54 3.90 4.00 4.22 4.78 5.85 -
P/RPS 1.56 1.30 1.41 1.44 1.51 1.68 2.06 -16.93%
P/EPS 8.21 7.24 8.05 8.42 10.11 13.08 17.76 -40.24%
EY 12.17 13.82 12.43 11.87 9.89 7.64 5.63 67.26%
DY 3.77 5.54 5.03 4.40 5.36 3.73 3.04 15.44%
P/NAPS 1.11 0.95 1.07 1.14 1.26 1.42 1.79 -27.30%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 19/05/09 24/02/09 24/11/08 29/08/08 20/05/08 28/02/08 -
Price 4.60 4.12 3.74 3.64 4.18 5.25 5.20 -
P/RPS 1.74 1.52 1.35 1.31 1.49 1.84 1.83 -3.30%
P/EPS 9.13 8.42 7.72 7.67 10.02 14.37 15.79 -30.61%
EY 10.96 11.87 12.96 13.04 9.98 6.96 6.33 44.23%
DY 3.39 4.76 5.24 4.84 5.41 3.40 3.42 -0.58%
P/NAPS 1.23 1.11 1.03 1.04 1.25 1.56 1.59 -15.74%

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