[RHBBANK] QoQ TTM Result on 31-Mar-2013 [#1]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.39%
YoY- 2.44%
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,577,197 9,292,404 8,795,260 8,386,939 8,022,726 7,716,320 7,528,572 17.35%
PBT 2,470,769 2,348,034 2,248,618 2,298,185 2,384,623 2,393,001 2,312,386 4.50%
Tax -627,229 -589,214 -566,556 -581,107 -594,854 -591,405 -572,310 6.28%
NP 1,843,540 1,758,820 1,682,062 1,717,078 1,789,769 1,801,596 1,740,076 3.91%
-
NP to SH 1,831,192 1,734,539 1,662,873 1,706,385 1,784,742 1,799,427 1,738,160 3.52%
-
Tax Rate 25.39% 25.09% 25.20% 25.29% 24.95% 24.71% 24.75% -
Total Cost 7,733,657 7,533,584 7,113,198 6,669,861 6,232,957 5,914,724 5,788,496 21.24%
-
Net Worth 16,656,667 16,295,830 15,791,603 15,536,689 14,454,127 12,880,259 12,309,161 22.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 410,343 532,985 532,985 516,606 516,606 516,725 516,725 -14.20%
Div Payout % 22.41% 30.73% 32.05% 30.27% 28.95% 28.72% 29.73% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 16,656,667 16,295,830 15,791,603 15,536,689 14,454,127 12,880,259 12,309,161 22.27%
NOSH 2,535,261 2,518,675 2,486,866 2,497,860 2,385,169 2,236,156 2,213,878 9.43%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.25% 18.93% 19.12% 20.47% 22.31% 23.35% 23.11% -
ROE 10.99% 10.64% 10.53% 10.98% 12.35% 13.97% 14.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 377.76 368.94 353.67 335.76 336.36 345.07 340.06 7.24%
EPS 72.23 68.87 66.87 68.31 74.83 80.47 78.51 -5.39%
DPS 16.30 21.16 21.43 20.68 21.66 23.41 23.41 -21.39%
NAPS 6.57 6.47 6.35 6.22 6.06 5.76 5.56 11.73%
Adjusted Per Share Value based on latest NOSH - 2,497,860
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 219.69 213.15 201.75 192.38 184.03 177.00 172.69 17.35%
EPS 42.00 39.79 38.14 39.14 40.94 41.28 39.87 3.52%
DPS 9.41 12.23 12.23 11.85 11.85 11.85 11.85 -14.21%
NAPS 3.8208 3.738 3.6224 3.5639 3.3156 2.9545 2.8235 22.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 7.90 7.56 8.63 8.45 7.69 7.21 7.40 -
P/RPS 2.09 2.05 2.44 2.52 2.29 2.09 2.18 -2.76%
P/EPS 10.94 10.98 12.91 12.37 10.28 8.96 9.43 10.37%
EY 9.14 9.11 7.75 8.08 9.73 11.16 10.61 -9.43%
DY 2.06 2.80 2.48 2.45 2.82 3.25 3.16 -24.75%
P/NAPS 1.20 1.17 1.36 1.36 1.27 1.25 1.33 -6.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 29/11/13 30/08/13 29/05/13 26/02/13 22/11/12 27/08/12 -
Price 7.77 7.61 7.48 8.85 7.76 7.42 7.24 -
P/RPS 2.06 2.06 2.11 2.64 2.31 2.15 2.13 -2.19%
P/EPS 10.76 11.05 11.19 12.95 10.37 9.22 9.22 10.81%
EY 9.30 9.05 8.94 7.72 9.64 10.84 10.84 -9.68%
DY 2.10 2.78 2.87 2.34 2.79 3.15 3.23 -24.89%
P/NAPS 1.18 1.18 1.18 1.42 1.28 1.29 1.30 -6.23%

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