[RHBBANK] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 15.94%
YoY- 7.43%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,667,730 6,916,874 5,670,684 5,391,330 6,003,554 6,279,692 5,030,504 7.27%
PBT 2,367,914 2,242,898 1,844,360 1,430,116 1,343,526 1,121,884 811,148 19.52%
Tax -586,550 -561,622 -457,958 -362,060 -354,596 -290,662 -233,460 16.57%
NP 1,781,364 1,681,276 1,386,402 1,068,056 988,930 831,222 577,688 20.62%
-
NP to SH 1,778,792 1,678,298 1,377,520 1,060,340 986,982 617,042 424,464 26.94%
-
Tax Rate 24.77% 25.04% 24.83% 25.32% 26.39% 25.91% 28.78% -
Total Cost 5,886,366 5,235,598 4,284,282 4,323,274 5,014,624 5,448,470 4,452,816 4.75%
-
Net Worth 12,270,575 8,654,517 9,298,260 8,060,308 7,219,191 5,148,101 4,702,036 17.31%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 264,832 346,180 215,237 215,516 387,896 182,556 73,183 23.88%
Div Payout % 14.89% 20.63% 15.63% 20.33% 39.30% 29.59% 17.24% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 12,270,575 8,654,517 9,298,260 8,060,308 7,219,191 5,148,101 4,702,036 17.31%
NOSH 2,206,938 2,163,629 2,152,375 2,155,162 2,154,982 1,825,568 1,829,586 3.17%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 23.23% 24.31% 24.45% 19.81% 16.47% 13.24% 11.48% -
ROE 14.50% 19.39% 14.81% 13.16% 13.67% 11.99% 9.03% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 347.44 319.69 263.46 250.16 278.59 343.99 274.95 3.97%
EPS 80.60 77.60 64.00 49.20 45.80 33.80 23.20 23.04%
DPS 12.00 16.00 10.00 10.00 18.00 10.00 4.00 20.07%
NAPS 5.56 4.00 4.32 3.74 3.35 2.82 2.57 13.71%
Adjusted Per Share Value based on latest NOSH - 2,153,778
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 175.89 158.66 130.08 123.67 137.71 144.05 115.39 7.27%
EPS 40.80 38.50 31.60 24.32 22.64 14.15 9.74 26.93%
DPS 6.07 7.94 4.94 4.94 8.90 4.19 1.68 23.84%
NAPS 2.8147 1.9852 2.1329 1.8489 1.656 1.1809 1.0786 17.31%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.40 9.16 5.88 4.14 4.22 4.82 2.75 -
P/RPS 2.13 2.87 2.23 1.65 1.51 1.40 1.00 13.41%
P/EPS 9.18 11.81 9.19 8.41 9.21 14.26 11.85 -4.16%
EY 10.89 8.47 10.88 11.88 10.85 7.01 8.44 4.33%
DY 1.62 1.75 1.70 2.42 4.27 2.07 1.45 1.86%
P/NAPS 1.33 2.29 1.36 1.11 1.26 1.71 1.07 3.68%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 24/08/09 29/08/08 27/08/07 29/08/06 -
Price 7.24 8.90 6.73 4.60 4.18 5.30 2.70 -
P/RPS 2.08 2.78 2.55 1.84 1.50 1.54 0.98 13.35%
P/EPS 8.98 11.47 10.52 9.35 9.13 15.68 11.64 -4.22%
EY 11.13 8.72 9.51 10.70 10.96 6.38 8.59 4.40%
DY 1.66 1.80 1.49 2.17 4.31 1.89 1.48 1.92%
P/NAPS 1.30 2.23 1.56 1.23 1.25 1.88 1.05 3.62%

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