[RHBBANK] QoQ TTM Result on 30-Sep-2013 [#3]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.31%
YoY- -3.61%
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,825,390 9,712,345 9,577,197 9,292,404 8,795,260 8,386,939 8,022,726 14.51%
PBT 2,799,352 2,613,892 2,470,769 2,348,034 2,248,618 2,298,185 2,384,623 11.31%
Tax -726,037 -680,686 -627,229 -589,214 -566,556 -581,107 -594,854 14.25%
NP 2,073,315 1,933,206 1,843,540 1,758,820 1,682,062 1,717,078 1,789,769 10.33%
-
NP to SH 2,070,864 1,924,689 1,831,192 1,734,539 1,662,873 1,706,385 1,784,742 10.45%
-
Tax Rate 25.94% 26.04% 25.39% 25.09% 25.20% 25.29% 24.95% -
Total Cost 7,752,075 7,779,139 7,733,657 7,533,584 7,113,198 6,669,861 6,232,957 15.69%
-
Net Worth 17,711,692 17,187,367 16,656,667 16,295,830 15,791,603 15,536,689 14,454,127 14.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 261,131 410,343 410,343 532,985 532,985 516,606 516,606 -36.62%
Div Payout % 12.61% 21.32% 22.41% 30.73% 32.05% 30.27% 28.95% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 17,711,692 17,187,367 16,656,667 16,295,830 15,791,603 15,536,689 14,454,127 14.55%
NOSH 2,541,132 2,546,276 2,535,261 2,518,675 2,486,866 2,497,860 2,385,169 4.32%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 21.10% 19.90% 19.25% 18.93% 19.12% 20.47% 22.31% -
ROE 11.69% 11.20% 10.99% 10.64% 10.53% 10.98% 12.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 386.65 381.43 377.76 368.94 353.67 335.76 336.36 9.76%
EPS 81.49 75.59 72.23 68.87 66.87 68.31 74.83 5.86%
DPS 10.30 16.12 16.30 21.16 21.43 20.68 21.66 -39.15%
NAPS 6.97 6.75 6.57 6.47 6.35 6.22 6.06 9.80%
Adjusted Per Share Value based on latest NOSH - 2,518,675
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 225.38 222.79 219.69 213.15 201.75 192.38 184.03 14.51%
EPS 47.50 44.15 42.00 39.79 38.14 39.14 40.94 10.44%
DPS 5.99 9.41 9.41 12.23 12.23 11.85 11.85 -36.62%
NAPS 4.0628 3.9425 3.8208 3.738 3.6224 3.5639 3.3156 14.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 8.55 8.42 7.90 7.56 8.63 8.45 7.69 -
P/RPS 2.21 2.21 2.09 2.05 2.44 2.52 2.29 -2.34%
P/EPS 10.49 11.14 10.94 10.98 12.91 12.37 10.28 1.36%
EY 9.53 8.98 9.14 9.11 7.75 8.08 9.73 -1.37%
DY 1.20 1.91 2.06 2.80 2.48 2.45 2.82 -43.51%
P/NAPS 1.23 1.25 1.20 1.17 1.36 1.36 1.27 -2.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 26/05/14 24/02/14 29/11/13 30/08/13 29/05/13 26/02/13 -
Price 9.10 8.35 7.77 7.61 7.48 8.85 7.76 -
P/RPS 2.35 2.19 2.06 2.06 2.11 2.64 2.31 1.15%
P/EPS 11.17 11.05 10.76 11.05 11.19 12.95 10.37 5.09%
EY 8.96 9.05 9.30 9.05 8.94 7.72 9.64 -4.77%
DY 1.13 1.93 2.10 2.78 2.87 2.34 2.79 -45.34%
P/NAPS 1.31 1.24 1.18 1.18 1.18 1.42 1.28 1.56%

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