[RHBBANK] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.61%
YoY- 15.56%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 7,153,144 6,939,475 6,772,165 6,416,027 6,149,070 5,832,264 5,565,123 18.16%
PBT 2,249,878 2,205,073 2,098,558 2,035,652 1,899,289 1,752,512 1,745,542 18.38%
Tax -559,846 -557,125 -522,576 -501,207 -470,744 -366,801 -377,763 29.89%
NP 1,690,032 1,647,948 1,575,982 1,534,445 1,428,545 1,385,711 1,367,779 15.10%
-
NP to SH 1,687,913 1,645,509 1,570,647 1,528,279 1,420,258 1,376,497 1,359,953 15.44%
-
Tax Rate 24.88% 25.27% 24.90% 24.62% 24.79% 20.93% 21.64% -
Total Cost 5,463,112 5,291,527 5,196,183 4,881,582 4,720,525 4,446,553 4,197,344 19.15%
-
Net Worth 11,025,063 10,941,976 8,672,944 8,635,570 9,943,905 9,656,819 9,328,724 11.74%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 557,351 632,639 632,639 567,152 567,152 484,247 484,247 9.79%
Div Payout % 33.02% 38.45% 40.28% 37.11% 39.93% 35.18% 35.61% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 11,025,063 10,941,976 8,672,944 8,635,570 9,943,905 9,656,819 9,328,724 11.74%
NOSH 2,205,012 2,188,395 2,168,236 2,158,892 2,147,711 2,155,539 2,159,426 1.39%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 23.63% 23.75% 23.27% 23.92% 23.23% 23.76% 24.58% -
ROE 15.31% 15.04% 18.11% 17.70% 14.28% 14.25% 14.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 324.40 317.10 312.34 297.19 286.31 270.57 257.71 16.53%
EPS 76.55 75.19 72.44 70.79 66.13 63.86 62.98 13.85%
DPS 25.28 29.38 29.38 26.38 26.38 22.45 22.45 8.21%
NAPS 5.00 5.00 4.00 4.00 4.63 4.48 4.32 10.20%
Adjusted Per Share Value based on latest NOSH - 2,158,892
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 164.08 159.18 155.34 147.17 141.05 133.78 127.66 18.15%
EPS 38.72 37.75 36.03 35.06 32.58 31.57 31.20 15.43%
DPS 12.78 14.51 14.51 13.01 13.01 11.11 11.11 9.75%
NAPS 2.529 2.5099 1.9894 1.9809 2.281 2.2151 2.1399 11.74%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.48 7.00 9.16 8.58 8.72 7.23 5.88 -
P/RPS 2.31 2.21 2.93 2.89 3.05 2.67 2.28 0.87%
P/EPS 9.77 9.31 12.65 12.12 13.19 11.32 9.34 3.03%
EY 10.23 10.74 7.91 8.25 7.58 8.83 10.71 -3.00%
DY 3.38 4.20 3.21 3.07 3.03 3.11 3.82 -7.81%
P/NAPS 1.50 1.40 2.29 2.15 1.88 1.61 1.36 6.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 24/08/11 24/05/11 22/02/11 29/11/10 24/08/10 -
Price 7.80 7.38 8.90 9.24 8.17 7.96 6.73 -
P/RPS 2.40 2.33 2.85 3.11 2.85 2.94 2.61 -5.42%
P/EPS 10.19 9.81 12.29 13.05 12.35 12.47 10.69 -3.13%
EY 9.81 10.19 8.14 7.66 8.09 8.02 9.36 3.17%
DY 3.24 3.98 3.30 2.85 3.23 2.82 3.34 -2.00%
P/NAPS 1.56 1.48 2.23 2.31 1.76 1.78 1.56 0.00%

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