[RHBBANK] QoQ TTM Result on 31-Mar-2014 [#1]

Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.11%
YoY- 12.79%
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,413,246 10,090,453 9,825,390 9,712,345 9,577,197 9,292,404 8,795,260 11.88%
PBT 2,735,053 2,774,522 2,799,352 2,613,892 2,470,769 2,348,034 2,248,618 13.90%
Tax -671,589 -714,279 -726,037 -680,686 -627,229 -589,214 -566,556 11.97%
NP 2,063,464 2,060,243 2,073,315 1,933,206 1,843,540 1,758,820 1,682,062 14.55%
-
NP to SH 2,038,000 2,056,326 2,070,864 1,924,689 1,831,192 1,734,539 1,662,873 14.48%
-
Tax Rate 24.55% 25.74% 25.94% 26.04% 25.39% 25.09% 25.20% -
Total Cost 8,349,782 8,030,210 7,752,075 7,779,139 7,733,657 7,533,584 7,113,198 11.24%
-
Net Worth 18,804,530 18,290,674 17,711,692 17,187,367 16,656,667 16,295,830 15,791,603 12.31%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 154,346 261,131 261,131 410,343 410,343 532,985 532,985 -56.13%
Div Payout % 7.57% 12.70% 12.61% 21.32% 22.41% 30.73% 32.05% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 18,804,530 18,290,674 17,711,692 17,187,367 16,656,667 16,295,830 15,791,603 12.31%
NOSH 2,572,439 2,568,915 2,541,132 2,546,276 2,535,261 2,518,675 2,486,866 2.27%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.82% 20.42% 21.10% 19.90% 19.25% 18.93% 19.12% -
ROE 10.84% 11.24% 11.69% 11.20% 10.99% 10.64% 10.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 404.80 392.79 386.65 381.43 377.76 368.94 353.67 9.39%
EPS 79.22 80.05 81.49 75.59 72.23 68.87 66.87 11.92%
DPS 6.00 10.30 10.30 16.12 16.30 21.16 21.43 -57.10%
NAPS 7.31 7.12 6.97 6.75 6.57 6.47 6.35 9.81%
Adjusted Per Share Value based on latest NOSH - 2,546,276
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 238.86 231.46 225.38 222.79 219.69 213.15 201.75 11.88%
EPS 46.75 47.17 47.50 44.15 42.00 39.79 38.14 14.49%
DPS 3.54 5.99 5.99 9.41 9.41 12.23 12.23 -56.14%
NAPS 4.3135 4.1956 4.0628 3.9425 3.8208 3.738 3.6224 12.30%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.62 8.83 8.55 8.42 7.90 7.56 8.63 -
P/RPS 1.88 2.25 2.21 2.21 2.09 2.05 2.44 -15.91%
P/EPS 9.62 11.03 10.49 11.14 10.94 10.98 12.91 -17.76%
EY 10.40 9.07 9.53 8.98 9.14 9.11 7.75 21.59%
DY 0.79 1.17 1.20 1.91 2.06 2.80 2.48 -53.26%
P/NAPS 1.04 1.24 1.23 1.25 1.20 1.17 1.36 -16.33%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 27/08/14 26/05/14 24/02/14 29/11/13 30/08/13 -
Price 7.96 8.27 9.10 8.35 7.77 7.61 7.48 -
P/RPS 1.97 2.11 2.35 2.19 2.06 2.06 2.11 -4.46%
P/EPS 10.05 10.33 11.17 11.05 10.76 11.05 11.19 -6.89%
EY 9.95 9.68 8.96 9.05 9.30 9.05 8.94 7.37%
DY 0.75 1.25 1.13 1.93 2.10 2.78 2.87 -59.02%
P/NAPS 1.09 1.16 1.31 1.24 1.18 1.18 1.18 -5.13%

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