[RHBBANK] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.53%
YoY- 21.66%
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 10,103,921 9,419,577 7,726,676 6,975,774 5,921,901 5,379,477 6,006,373 9.05%
PBT 2,788,622 2,383,616 2,432,404 2,241,573 1,833,861 1,548,405 1,547,326 10.31%
Tax -702,630 -586,564 -594,084 -552,005 -436,830 -387,514 -409,913 9.39%
NP 2,085,992 1,797,052 1,838,320 1,689,568 1,397,030 1,160,890 1,137,413 10.63%
-
NP to SH 2,069,078 1,768,897 1,835,837 1,687,152 1,386,817 1,153,305 1,135,780 10.50%
-
Tax Rate 25.20% 24.61% 24.42% 24.63% 23.82% 25.03% 26.49% -
Total Cost 8,017,929 7,622,525 5,888,356 5,286,206 4,524,870 4,218,586 4,868,960 8.66%
-
Net Worth 18,172,500 16,195,423 12,771,043 10,858,258 9,647,424 8,391,587 7,528,844 15.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 177,375 231,642 143,562 143,445 258,131 -
Div Payout % - - 9.66% 13.73% 10.35% 12.44% 22.73% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 18,172,500 16,195,423 12,771,043 10,858,258 9,647,424 8,391,587 7,528,844 15.81%
NOSH 2,552,317 2,503,156 2,217,194 2,171,651 2,153,443 2,151,688 2,151,098 2.89%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.65% 19.08% 23.79% 24.22% 23.59% 21.58% 18.94% -
ROE 11.39% 10.92% 14.37% 15.54% 14.38% 13.74% 15.09% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 395.87 376.31 348.49 321.22 275.00 250.01 279.22 5.98%
EPS 81.07 70.67 82.80 77.60 64.40 53.60 52.80 7.40%
DPS 0.00 0.00 8.00 10.67 6.67 6.67 12.00 -
NAPS 7.12 6.47 5.76 5.00 4.48 3.90 3.50 12.55%
Adjusted Per Share Value based on latest NOSH - 2,188,395
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 231.77 216.07 177.24 160.01 135.84 123.40 137.78 9.05%
EPS 47.46 40.58 42.11 38.70 31.81 26.46 26.05 10.50%
DPS 0.00 0.00 4.07 5.31 3.29 3.29 5.92 -
NAPS 4.1685 3.715 2.9295 2.4907 2.213 1.9249 1.727 15.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 8.83 7.56 7.21 7.00 7.23 5.07 4.00 -
P/RPS 2.23 2.01 2.07 2.18 2.63 2.03 1.43 7.68%
P/EPS 10.89 10.70 8.71 9.01 11.23 9.46 7.58 6.22%
EY 9.18 9.35 11.48 11.10 8.91 10.57 13.20 -5.87%
DY 0.00 0.00 1.11 1.52 0.92 1.31 3.00 -
P/NAPS 1.24 1.17 1.25 1.40 1.61 1.30 1.14 1.41%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 29/11/13 22/11/12 29/11/11 29/11/10 18/11/09 24/11/08 -
Price 8.27 7.61 7.42 7.38 7.96 5.47 3.64 -
P/RPS 2.09 2.02 2.13 2.30 2.89 2.19 1.30 8.23%
P/EPS 10.20 10.77 8.96 9.50 12.36 10.21 6.89 6.75%
EY 9.80 9.29 11.16 10.53 8.09 9.80 14.51 -6.32%
DY 0.00 0.00 1.08 1.45 0.84 1.22 3.30 -
P/NAPS 1.16 1.18 1.29 1.48 1.78 1.40 1.04 1.83%

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