[RHBBANK] QoQ TTM Result on 31-Dec-2013 [#4]

Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5.57%
YoY- 2.6%
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 10,090,453 9,825,390 9,712,345 9,577,197 9,292,404 8,795,260 8,386,939 13.10%
PBT 2,774,522 2,799,352 2,613,892 2,470,769 2,348,034 2,248,618 2,298,185 13.36%
Tax -714,279 -726,037 -680,686 -627,229 -589,214 -566,556 -581,107 14.73%
NP 2,060,243 2,073,315 1,933,206 1,843,540 1,758,820 1,682,062 1,717,078 12.90%
-
NP to SH 2,056,326 2,070,864 1,924,689 1,831,192 1,734,539 1,662,873 1,706,385 13.22%
-
Tax Rate 25.74% 25.94% 26.04% 25.39% 25.09% 25.20% 25.29% -
Total Cost 8,030,210 7,752,075 7,779,139 7,733,657 7,533,584 7,113,198 6,669,861 13.15%
-
Net Worth 18,290,674 17,711,692 17,187,367 16,656,667 16,295,830 15,791,603 15,536,689 11.48%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 261,131 261,131 410,343 410,343 532,985 532,985 516,606 -36.51%
Div Payout % 12.70% 12.61% 21.32% 22.41% 30.73% 32.05% 30.27% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 18,290,674 17,711,692 17,187,367 16,656,667 16,295,830 15,791,603 15,536,689 11.48%
NOSH 2,568,915 2,541,132 2,546,276 2,535,261 2,518,675 2,486,866 2,497,860 1.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.42% 21.10% 19.90% 19.25% 18.93% 19.12% 20.47% -
ROE 11.24% 11.69% 11.20% 10.99% 10.64% 10.53% 10.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 392.79 386.65 381.43 377.76 368.94 353.67 335.76 11.01%
EPS 80.05 81.49 75.59 72.23 68.87 66.87 68.31 11.14%
DPS 10.30 10.30 16.12 16.30 21.16 21.43 20.68 -37.13%
NAPS 7.12 6.97 6.75 6.57 6.47 6.35 6.22 9.41%
Adjusted Per Share Value based on latest NOSH - 2,535,261
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 231.46 225.38 222.79 219.69 213.15 201.75 192.38 13.10%
EPS 47.17 47.50 44.15 42.00 39.79 38.14 39.14 13.23%
DPS 5.99 5.99 9.41 9.41 12.23 12.23 11.85 -36.51%
NAPS 4.1956 4.0628 3.9425 3.8208 3.738 3.6224 3.5639 11.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.83 8.55 8.42 7.90 7.56 8.63 8.45 -
P/RPS 2.25 2.21 2.21 2.09 2.05 2.44 2.52 -7.27%
P/EPS 11.03 10.49 11.14 10.94 10.98 12.91 12.37 -7.35%
EY 9.07 9.53 8.98 9.14 9.11 7.75 8.08 8.00%
DY 1.17 1.20 1.91 2.06 2.80 2.48 2.45 -38.87%
P/NAPS 1.24 1.23 1.25 1.20 1.17 1.36 1.36 -5.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 26/05/14 24/02/14 29/11/13 30/08/13 29/05/13 -
Price 8.27 9.10 8.35 7.77 7.61 7.48 8.85 -
P/RPS 2.11 2.35 2.19 2.06 2.06 2.11 2.64 -13.86%
P/EPS 10.33 11.17 11.05 10.76 11.05 11.19 12.95 -13.97%
EY 9.68 8.96 9.05 9.30 9.05 8.94 7.72 16.26%
DY 1.25 1.13 1.93 2.10 2.78 2.87 2.34 -34.13%
P/NAPS 1.16 1.31 1.24 1.18 1.18 1.18 1.42 -12.60%

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