[RHBBANK] QoQ TTM Result on 30-Sep-2009 [#3]

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.17%
YoY- 3.6%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,565,123 5,467,564 5,425,446 5,544,106 5,699,286 5,859,131 6,005,398 -4.96%
PBT 1,745,542 1,697,655 1,538,420 1,423,258 1,465,744 1,427,569 1,422,449 14.66%
Tax -377,763 -366,745 -329,814 -355,895 -376,426 -370,182 -372,694 0.90%
NP 1,367,779 1,330,910 1,208,606 1,067,363 1,089,318 1,057,387 1,049,755 19.35%
-
NP to SH 1,359,953 1,322,452 1,201,363 1,061,878 1,085,413 1,054,953 1,048,734 18.97%
-
Tax Rate 21.64% 21.60% 21.44% 25.01% 25.68% 25.93% 26.20% -
Total Cost 4,197,344 4,136,654 4,216,840 4,476,743 4,609,968 4,801,744 4,955,643 -10.50%
-
Net Worth 9,328,724 9,218,191 8,711,482 8,424,226 8,055,131 8,024,004 7,854,322 12.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 484,247 483,964 483,964 337,043 337,043 422,975 422,975 9.46%
Div Payout % 35.61% 36.60% 40.28% 31.74% 31.05% 40.09% 40.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 9,328,724 9,218,191 8,711,482 8,424,226 8,055,131 8,024,004 7,854,322 12.18%
NOSH 2,159,426 2,158,827 2,156,307 2,160,058 2,153,778 2,156,990 2,163,725 -0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.58% 24.34% 22.28% 19.25% 19.11% 18.05% 17.48% -
ROE 14.58% 14.35% 13.79% 12.61% 13.47% 13.15% 13.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 257.71 253.27 251.61 256.66 264.62 271.63 277.55 -4.83%
EPS 62.98 61.26 55.71 49.16 50.40 48.91 48.47 19.13%
DPS 22.45 22.45 22.45 15.60 15.60 19.60 19.60 9.50%
NAPS 4.32 4.27 4.04 3.90 3.74 3.72 3.63 12.33%
Adjusted Per Share Value based on latest NOSH - 2,160,058
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 127.66 125.42 124.45 127.17 130.73 134.40 137.75 -4.95%
EPS 31.20 30.34 27.56 24.36 24.90 24.20 24.06 18.97%
DPS 11.11 11.10 11.10 7.73 7.73 9.70 9.70 9.49%
NAPS 2.1399 2.1145 1.9983 1.9324 1.8477 1.8406 1.8017 12.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 5.88 5.64 5.30 5.07 4.14 3.54 3.90 -
P/RPS 2.28 2.23 2.11 1.98 1.56 1.30 1.41 37.88%
P/EPS 9.34 9.21 9.51 10.31 8.21 7.24 8.05 10.44%
EY 10.71 10.86 10.51 9.70 12.17 13.82 12.43 -9.47%
DY 3.82 3.98 4.24 3.08 3.77 5.54 5.03 -16.80%
P/NAPS 1.36 1.32 1.31 1.30 1.11 0.95 1.07 17.38%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 31/05/10 25/02/10 18/11/09 24/08/09 19/05/09 24/02/09 -
Price 6.73 5.75 5.28 5.47 4.60 4.12 3.74 -
P/RPS 2.61 2.27 2.10 2.13 1.74 1.52 1.35 55.38%
P/EPS 10.69 9.39 9.48 11.13 9.13 8.42 7.72 24.30%
EY 9.36 10.65 10.55 8.99 10.96 11.87 12.96 -19.55%
DY 3.34 3.90 4.25 2.85 3.39 4.76 5.24 -25.99%
P/NAPS 1.56 1.35 1.31 1.40 1.23 1.11 1.03 31.98%

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