[RHBBANK] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.42%
YoY- 45.37%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 5,670,684 5,391,330 6,003,554 6,279,692 5,030,504 4,134,066 3,615,658 7.78%
PBT 1,844,360 1,430,116 1,343,526 1,121,884 811,148 601,150 529,498 23.10%
Tax -457,958 -362,060 -354,596 -290,662 -233,460 -270,902 -228,280 12.29%
NP 1,386,402 1,068,056 988,930 831,222 577,688 330,248 301,218 28.95%
-
NP to SH 1,377,520 1,060,340 986,982 617,042 424,464 330,248 301,218 28.82%
-
Tax Rate 24.83% 25.32% 26.39% 25.91% 28.78% 45.06% 43.11% -
Total Cost 4,284,282 4,323,274 5,014,624 5,448,470 4,452,816 3,803,818 3,314,440 4.36%
-
Net Worth 9,298,260 8,060,308 7,219,191 5,148,101 4,702,036 3,139,170 2,902,646 21.40%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 215,237 215,516 387,896 182,556 73,183 127,018 118,661 10.42%
Div Payout % 15.63% 20.33% 39.30% 29.59% 17.24% 38.46% 39.39% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 9,298,260 8,060,308 7,219,191 5,148,101 4,702,036 3,139,170 2,902,646 21.40%
NOSH 2,152,375 2,155,162 2,154,982 1,825,568 1,829,586 1,814,549 1,825,563 2.78%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 24.45% 19.81% 16.47% 13.24% 11.48% 7.99% 8.33% -
ROE 14.81% 13.16% 13.67% 11.99% 9.03% 10.52% 10.38% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 263.46 250.16 278.59 343.99 274.95 227.83 198.06 4.86%
EPS 64.00 49.20 45.80 33.80 23.20 18.20 16.50 25.33%
DPS 10.00 10.00 18.00 10.00 4.00 7.00 6.50 7.44%
NAPS 4.32 3.74 3.35 2.82 2.57 1.73 1.59 18.11%
Adjusted Per Share Value based on latest NOSH - 1,822,449
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 130.06 123.66 137.70 144.03 115.38 94.82 82.93 7.78%
EPS 31.59 24.32 22.64 14.15 9.74 7.57 6.91 28.81%
DPS 4.94 4.94 8.90 4.19 1.68 2.91 2.72 10.45%
NAPS 2.1326 1.8487 1.6558 1.1808 1.0785 0.72 0.6657 21.40%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.88 4.14 4.22 4.82 2.75 2.10 1.87 -
P/RPS 2.23 1.65 1.51 1.40 1.00 0.92 0.94 15.47%
P/EPS 9.19 8.41 9.21 14.26 11.85 11.54 11.33 -3.42%
EY 10.88 11.88 10.85 7.01 8.44 8.67 8.82 3.55%
DY 1.70 2.42 4.27 2.07 1.45 3.33 3.48 -11.24%
P/NAPS 1.36 1.11 1.26 1.71 1.07 1.21 1.18 2.39%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 29/08/08 27/08/07 29/08/06 30/08/05 27/08/04 -
Price 6.73 4.60 4.18 5.30 2.70 2.32 1.88 -
P/RPS 2.55 1.84 1.50 1.54 0.98 1.02 0.95 17.87%
P/EPS 10.52 9.35 9.13 15.68 11.64 12.75 11.39 -1.31%
EY 9.51 10.70 10.96 6.38 8.59 7.84 8.78 1.33%
DY 1.49 2.17 4.31 1.89 1.48 3.02 3.46 -13.09%
P/NAPS 1.56 1.23 1.25 1.88 1.05 1.34 1.18 4.76%

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