[RHBBANK] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.14%
YoY- 14.55%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,832,264 5,565,123 5,467,564 5,425,446 5,544,106 5,699,286 5,859,131 -0.30%
PBT 1,752,512 1,745,542 1,697,655 1,538,420 1,423,258 1,465,744 1,427,569 14.63%
Tax -366,801 -377,763 -366,745 -329,814 -355,895 -376,426 -370,182 -0.60%
NP 1,385,711 1,367,779 1,330,910 1,208,606 1,067,363 1,089,318 1,057,387 19.73%
-
NP to SH 1,376,497 1,359,953 1,322,452 1,201,363 1,061,878 1,085,413 1,054,953 19.38%
-
Tax Rate 20.93% 21.64% 21.60% 21.44% 25.01% 25.68% 25.93% -
Total Cost 4,446,553 4,197,344 4,136,654 4,216,840 4,476,743 4,609,968 4,801,744 -4.98%
-
Net Worth 9,656,819 9,328,724 9,218,191 8,711,482 8,424,226 8,055,131 8,024,004 13.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 484,247 484,247 483,964 483,964 337,043 337,043 422,975 9.42%
Div Payout % 35.18% 35.61% 36.60% 40.28% 31.74% 31.05% 40.09% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 9,656,819 9,328,724 9,218,191 8,711,482 8,424,226 8,055,131 8,024,004 13.13%
NOSH 2,155,539 2,159,426 2,158,827 2,156,307 2,160,058 2,153,778 2,156,990 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.76% 24.58% 24.34% 22.28% 19.25% 19.11% 18.05% -
ROE 14.25% 14.58% 14.35% 13.79% 12.61% 13.47% 13.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 270.57 257.71 253.27 251.61 256.66 264.62 271.63 -0.26%
EPS 63.86 62.98 61.26 55.71 49.16 50.40 48.91 19.44%
DPS 22.45 22.45 22.45 22.45 15.60 15.60 19.60 9.46%
NAPS 4.48 4.32 4.27 4.04 3.90 3.74 3.72 13.18%
Adjusted Per Share Value based on latest NOSH - 2,156,307
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 133.78 127.66 125.42 124.45 127.17 130.73 134.40 -0.30%
EPS 31.57 31.20 30.34 27.56 24.36 24.90 24.20 19.37%
DPS 11.11 11.11 11.10 11.10 7.73 7.73 9.70 9.46%
NAPS 2.2151 2.1399 2.1145 1.9983 1.9324 1.8477 1.8406 13.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.23 5.88 5.64 5.30 5.07 4.14 3.54 -
P/RPS 2.67 2.28 2.23 2.11 1.98 1.56 1.30 61.50%
P/EPS 11.32 9.34 9.21 9.51 10.31 8.21 7.24 34.67%
EY 8.83 10.71 10.86 10.51 9.70 12.17 13.82 -25.79%
DY 3.11 3.82 3.98 4.24 3.08 3.77 5.54 -31.92%
P/NAPS 1.61 1.36 1.32 1.31 1.30 1.11 0.95 42.10%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 31/05/10 25/02/10 18/11/09 24/08/09 19/05/09 -
Price 7.96 6.73 5.75 5.28 5.47 4.60 4.12 -
P/RPS 2.94 2.61 2.27 2.10 2.13 1.74 1.52 55.17%
P/EPS 12.47 10.69 9.39 9.48 11.13 9.13 8.42 29.89%
EY 8.02 9.36 10.65 10.55 8.99 10.96 11.87 -22.98%
DY 2.82 3.34 3.90 4.25 2.85 3.39 4.76 -29.43%
P/NAPS 1.78 1.56 1.35 1.31 1.40 1.23 1.11 36.96%

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