[RHBBANK] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -8.34%
YoY- 21.83%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 9,709,184 9,212,798 7,667,730 6,916,874 5,670,684 5,391,330 6,003,554 8.33%
PBT 2,753,070 2,095,904 2,367,914 2,242,898 1,844,360 1,430,116 1,343,526 12.69%
Tax -727,570 -529,954 -586,550 -561,622 -457,958 -362,060 -354,596 12.71%
NP 2,025,500 1,565,950 1,781,364 1,681,276 1,386,402 1,068,056 988,930 12.68%
-
NP to SH 2,014,398 1,535,054 1,778,792 1,678,298 1,377,520 1,060,340 986,982 12.62%
-
Tax Rate 26.43% 25.29% 24.77% 25.04% 24.83% 25.32% 26.39% -
Total Cost 7,683,684 7,646,848 5,886,366 5,235,598 4,284,282 4,323,274 5,014,624 7.36%
-
Net Worth 17,772,599 15,824,014 12,270,575 8,654,517 9,298,260 8,060,308 7,219,191 16.19%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 299,036 264,832 346,180 215,237 215,516 387,896 -
Div Payout % - 19.48% 14.89% 20.63% 15.63% 20.33% 39.30% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 17,772,599 15,824,014 12,270,575 8,654,517 9,298,260 8,060,308 7,219,191 16.19%
NOSH 2,549,870 2,491,970 2,206,938 2,163,629 2,152,375 2,155,162 2,154,982 2.84%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 20.86% 17.00% 23.23% 24.31% 24.45% 19.81% 16.47% -
ROE 11.33% 9.70% 14.50% 19.39% 14.81% 13.16% 13.67% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 380.77 369.70 347.44 319.69 263.46 250.16 278.59 5.34%
EPS 79.00 61.60 80.60 77.60 64.00 49.20 45.80 9.50%
DPS 0.00 12.00 12.00 16.00 10.00 10.00 18.00 -
NAPS 6.97 6.35 5.56 4.00 4.32 3.74 3.35 12.98%
Adjusted Per Share Value based on latest NOSH - 2,168,236
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 222.71 211.33 175.89 158.66 130.08 123.67 137.71 8.33%
EPS 46.21 35.21 40.80 38.50 31.60 24.32 22.64 12.62%
DPS 0.00 6.86 6.07 7.94 4.94 4.94 8.90 -
NAPS 4.0768 3.6298 2.8147 1.9852 2.1329 1.8489 1.656 16.19%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 8.55 8.63 7.40 9.16 5.88 4.14 4.22 -
P/RPS 2.25 2.33 2.13 2.87 2.23 1.65 1.51 6.86%
P/EPS 10.82 14.01 9.18 11.81 9.19 8.41 9.21 2.72%
EY 9.24 7.14 10.89 8.47 10.88 11.88 10.85 -2.64%
DY 0.00 1.39 1.62 1.75 1.70 2.42 4.27 -
P/NAPS 1.23 1.36 1.33 2.29 1.36 1.11 1.26 -0.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 30/08/13 27/08/12 24/08/11 24/08/10 24/08/09 29/08/08 -
Price 9.10 7.48 7.24 8.90 6.73 4.60 4.18 -
P/RPS 2.39 2.02 2.08 2.78 2.55 1.84 1.50 8.06%
P/EPS 11.52 12.14 8.98 11.47 10.52 9.35 9.13 3.94%
EY 8.68 8.24 11.13 8.72 9.51 10.70 10.96 -3.81%
DY 0.00 1.60 1.66 1.80 1.49 2.17 4.31 -
P/NAPS 1.31 1.18 1.30 2.23 1.56 1.23 1.25 0.78%

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