[RHBBANK] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.77%
YoY- 1.54%
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 7,726,676 6,975,774 5,921,901 5,379,477 6,006,373 6,187,532 5,285,270 6.52%
PBT 2,432,404 2,241,573 1,833,861 1,548,405 1,547,326 1,161,010 802,904 20.26%
Tax -594,084 -552,005 -436,830 -387,514 -409,913 -297,466 -225,161 17.53%
NP 1,838,320 1,689,568 1,397,030 1,160,890 1,137,413 863,544 577,742 21.25%
-
NP to SH 1,835,837 1,687,152 1,386,817 1,153,305 1,135,780 719,666 419,424 27.86%
-
Tax Rate 24.42% 24.63% 23.82% 25.03% 26.49% 25.62% 28.04% -
Total Cost 5,888,356 5,286,206 4,524,870 4,218,586 4,868,960 5,323,988 4,707,528 3.79%
-
Net Worth 12,771,043 10,858,258 9,647,424 8,391,587 7,528,844 6,156,051 4,782,161 17.77%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 177,375 231,642 143,562 143,445 258,131 128,972 48,488 24.10%
Div Payout % 9.66% 13.73% 10.35% 12.44% 22.73% 17.92% 11.56% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 12,771,043 10,858,258 9,647,424 8,391,587 7,528,844 6,156,051 4,782,161 17.77%
NOSH 2,217,194 2,171,651 2,153,443 2,151,688 2,151,098 1,934,587 1,818,312 3.35%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.79% 24.22% 23.59% 21.58% 18.94% 13.96% 10.93% -
ROE 14.37% 15.54% 14.38% 13.74% 15.09% 11.69% 8.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 348.49 321.22 275.00 250.01 279.22 319.84 290.67 3.06%
EPS 82.80 77.60 64.40 53.60 52.80 37.20 23.07 23.71%
DPS 8.00 10.67 6.67 6.67 12.00 6.67 2.67 20.04%
NAPS 5.76 5.00 4.48 3.90 3.50 3.1821 2.63 13.94%
Adjusted Per Share Value based on latest NOSH - 2,160,058
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 177.22 160.00 135.82 123.38 137.76 141.92 121.22 6.52%
EPS 42.11 38.70 31.81 26.45 26.05 16.51 9.62 27.87%
DPS 4.07 5.31 3.29 3.29 5.92 2.96 1.11 24.15%
NAPS 2.9292 2.4904 2.2127 1.9247 1.7268 1.4119 1.0968 17.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.21 7.00 7.23 5.07 4.00 6.00 2.84 -
P/RPS 2.07 2.18 2.63 2.03 1.43 1.88 0.98 13.25%
P/EPS 8.71 9.01 11.23 9.46 7.58 16.13 12.31 -5.59%
EY 11.48 11.10 8.91 10.57 13.20 6.20 8.12 5.93%
DY 1.11 1.52 0.92 1.31 3.00 1.11 0.94 2.80%
P/NAPS 1.25 1.40 1.61 1.30 1.14 1.89 1.08 2.46%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 29/11/11 29/11/10 18/11/09 24/11/08 19/11/07 21/11/06 -
Price 7.42 7.38 7.96 5.47 3.64 5.75 3.34 -
P/RPS 2.13 2.30 2.89 2.19 1.30 1.80 1.15 10.80%
P/EPS 8.96 9.50 12.36 10.21 6.89 15.46 14.48 -7.68%
EY 11.16 10.53 8.09 9.80 14.51 6.47 6.91 8.30%
DY 1.08 1.45 0.84 1.22 3.30 1.16 0.80 5.12%
P/NAPS 1.29 1.48 1.78 1.40 1.04 1.81 1.27 0.26%

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