[RHBBANK] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 15.08%
YoY- 57.82%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 6,975,774 5,921,901 5,379,477 6,006,373 6,187,532 5,285,270 4,354,405 8.16%
PBT 2,241,573 1,833,861 1,548,405 1,547,326 1,161,010 802,904 570,690 25.59%
Tax -552,005 -436,830 -387,514 -409,913 -297,466 -225,161 -245,017 14.48%
NP 1,689,568 1,397,030 1,160,890 1,137,413 863,544 577,742 325,673 31.55%
-
NP to SH 1,687,152 1,386,817 1,153,305 1,135,780 719,666 419,424 325,673 31.52%
-
Tax Rate 24.63% 23.82% 25.03% 26.49% 25.62% 28.04% 42.93% -
Total Cost 5,286,206 4,524,870 4,218,586 4,868,960 5,323,988 4,707,528 4,028,732 4.62%
-
Net Worth 10,858,258 9,647,424 8,391,587 7,528,844 6,156,051 4,782,161 3,226,353 22.40%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 231,642 143,562 143,445 258,131 128,972 48,488 85,063 18.16%
Div Payout % 13.73% 10.35% 12.44% 22.73% 17.92% 11.56% 26.12% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 10,858,258 9,647,424 8,391,587 7,528,844 6,156,051 4,782,161 3,226,353 22.40%
NOSH 2,171,651 2,153,443 2,151,688 2,151,098 1,934,587 1,818,312 1,822,798 2.96%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 24.22% 23.59% 21.58% 18.94% 13.96% 10.93% 7.48% -
ROE 15.54% 14.38% 13.74% 15.09% 11.69% 8.77% 10.09% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 321.22 275.00 250.01 279.22 319.84 290.67 238.89 5.05%
EPS 77.60 64.40 53.60 52.80 37.20 23.07 17.87 27.71%
DPS 10.67 6.67 6.67 12.00 6.67 2.67 4.67 14.75%
NAPS 5.00 4.48 3.90 3.50 3.1821 2.63 1.77 18.88%
Adjusted Per Share Value based on latest NOSH - 2,158,698
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 160.01 135.84 123.40 137.78 141.93 121.24 99.88 8.16%
EPS 38.70 31.81 26.46 26.05 16.51 9.62 7.47 31.52%
DPS 5.31 3.29 3.29 5.92 2.96 1.11 1.95 18.16%
NAPS 2.4907 2.213 1.9249 1.727 1.4121 1.097 0.7401 22.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 7.00 7.23 5.07 4.00 6.00 2.84 2.47 -
P/RPS 2.18 2.63 2.03 1.43 1.88 0.98 1.03 13.30%
P/EPS 9.01 11.23 9.46 7.58 16.13 12.31 13.82 -6.87%
EY 11.10 8.91 10.57 13.20 6.20 8.12 7.23 7.40%
DY 1.52 0.92 1.31 3.00 1.11 0.94 1.89 -3.56%
P/NAPS 1.40 1.61 1.30 1.14 1.89 1.08 1.40 0.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 18/11/09 24/11/08 19/11/07 21/11/06 21/11/05 -
Price 7.38 7.96 5.47 3.64 5.75 3.34 2.39 -
P/RPS 2.30 2.89 2.19 1.30 1.80 1.15 1.00 14.88%
P/EPS 9.50 12.36 10.21 6.89 15.46 14.48 13.38 -5.54%
EY 10.53 8.09 9.80 14.51 6.47 6.91 7.48 5.86%
DY 1.45 0.84 1.22 3.30 1.16 0.80 1.95 -4.81%
P/NAPS 1.48 1.78 1.40 1.04 1.81 1.27 1.35 1.54%

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