[RHBBANK] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.63%
YoY- 71.58%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 CAGR
Revenue 5,921,901 5,379,477 6,006,373 6,187,532 5,285,270 4,354,405 3,291,318 8.13%
PBT 1,833,861 1,548,405 1,547,326 1,161,010 802,904 570,690 419,745 21.70%
Tax -436,830 -387,514 -409,913 -297,466 -225,161 -245,017 -214,658 9.92%
NP 1,397,030 1,160,890 1,137,413 863,544 577,742 325,673 205,086 29.12%
-
NP to SH 1,386,817 1,153,305 1,135,780 719,666 419,424 325,673 205,086 28.99%
-
Tax Rate 23.82% 25.03% 26.49% 25.62% 28.04% 42.93% 51.14% -
Total Cost 4,524,870 4,218,586 4,868,960 5,323,988 4,707,528 4,028,732 3,086,232 5.22%
-
Net Worth 9,647,424 8,391,587 7,528,844 6,156,051 4,782,161 3,226,353 2,554,983 19.36%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 CAGR
Div 143,562 143,445 258,131 128,972 48,488 85,063 - -
Div Payout % 10.35% 12.44% 22.73% 17.92% 11.56% 26.12% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 CAGR
Net Worth 9,647,424 8,391,587 7,528,844 6,156,051 4,782,161 3,226,353 2,554,983 19.36%
NOSH 2,153,443 2,151,688 2,151,098 1,934,587 1,818,312 1,822,798 1,824,988 2.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 CAGR
NP Margin 23.59% 21.58% 18.94% 13.96% 10.93% 7.48% 6.23% -
ROE 14.38% 13.74% 15.09% 11.69% 8.77% 10.09% 8.03% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 CAGR
RPS 275.00 250.01 279.22 319.84 290.67 238.89 180.35 5.78%
EPS 64.40 53.60 52.80 37.20 23.07 17.87 11.20 26.23%
DPS 6.67 6.67 12.00 6.67 2.67 4.67 0.00 -
NAPS 4.48 3.90 3.50 3.1821 2.63 1.77 1.40 16.75%
Adjusted Per Share Value based on latest NOSH - 2,161,018
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 CAGR
RPS 135.84 123.40 137.78 141.93 121.24 99.88 75.50 8.13%
EPS 31.81 26.46 26.05 16.51 9.62 7.47 4.70 29.01%
DPS 3.29 3.29 5.92 2.96 1.11 1.95 0.00 -
NAPS 2.213 1.9249 1.727 1.4121 1.097 0.7401 0.5861 19.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 31/03/03 -
Price 7.23 5.07 4.00 6.00 2.84 2.47 1.36 -
P/RPS 2.63 2.03 1.43 1.88 0.98 1.03 0.75 18.19%
P/EPS 11.23 9.46 7.58 16.13 12.31 13.82 12.10 -0.98%
EY 8.91 10.57 13.20 6.20 8.12 7.23 8.26 1.01%
DY 0.92 1.31 3.00 1.11 0.94 1.89 0.00 -
P/NAPS 1.61 1.30 1.14 1.89 1.08 1.40 0.97 6.98%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/03 CAGR
Date 29/11/10 18/11/09 24/11/08 19/11/07 21/11/06 21/11/05 30/05/03 -
Price 7.96 5.47 3.64 5.75 3.34 2.39 1.69 -
P/RPS 2.89 2.19 1.30 1.80 1.15 1.00 0.94 16.13%
P/EPS 12.36 10.21 6.89 15.46 14.48 13.38 15.04 -2.58%
EY 8.09 9.80 14.51 6.47 6.91 7.48 6.65 2.64%
DY 0.84 1.22 3.30 1.16 0.80 1.95 0.00 -
P/NAPS 1.78 1.40 1.04 1.81 1.27 1.35 1.21 5.27%

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