[RHBBANK] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.66%
YoY- 47.1%
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 7,153,144 6,149,070 5,425,446 6,000,771 6,156,821 5,506,790 4,440,789 8.26%
PBT 2,249,878 1,899,289 1,538,420 1,422,449 1,136,913 829,849 578,649 25.38%
Tax -559,846 -470,744 -329,814 -372,694 -314,848 -233,952 -262,871 13.42%
NP 1,690,032 1,428,545 1,208,606 1,049,755 822,065 595,897 315,778 32.24%
-
NP to SH 1,687,913 1,420,258 1,201,363 1,048,734 712,930 438,310 315,778 32.21%
-
Tax Rate 24.88% 24.79% 21.44% 26.20% 27.69% 28.19% 45.43% -
Total Cost 5,463,112 4,720,525 4,216,840 4,951,016 5,334,756 4,910,893 4,125,011 4.79%
-
Net Worth 11,484,920 9,963,325 8,698,040 7,817,052 6,511,958 4,930,987 5,512,425 13.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 553,760 567,672 483,344 422,077 270,833 146,103 63,885 43.30%
Div Payout % 32.81% 39.97% 40.23% 40.25% 37.99% 33.33% 20.23% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 11,484,920 9,963,325 8,698,040 7,817,052 6,511,958 4,930,987 5,512,425 13.00%
NOSH 2,179,301 2,151,906 2,152,980 2,153,457 1,991,424 1,826,291 1,825,306 2.99%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 23.63% 23.23% 22.28% 17.49% 13.35% 10.82% 7.11% -
ROE 14.70% 14.25% 13.81% 13.42% 10.95% 8.89% 5.73% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 328.23 285.75 252.00 278.66 309.17 301.53 243.29 5.11%
EPS 77.50 66.00 55.80 48.70 35.80 24.00 17.30 28.37%
DPS 25.41 26.38 22.45 19.60 13.60 8.00 3.50 39.13%
NAPS 5.27 4.63 4.04 3.63 3.27 2.70 3.02 9.71%
Adjusted Per Share Value based on latest NOSH - 2,163,725
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 164.08 141.05 124.45 137.65 141.23 126.32 101.86 8.26%
EPS 38.72 32.58 27.56 24.06 16.35 10.05 7.24 32.22%
DPS 12.70 13.02 11.09 9.68 6.21 3.35 1.47 43.22%
NAPS 2.6345 2.2854 1.9952 1.7931 1.4937 1.1311 1.2645 13.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.48 8.72 5.30 3.90 5.85 3.42 2.21 -
P/RPS 2.28 3.05 2.10 1.40 1.89 1.13 0.91 16.53%
P/EPS 9.66 13.21 9.50 8.01 16.34 14.25 12.77 -4.54%
EY 10.35 7.57 10.53 12.49 6.12 7.02 7.83 4.75%
DY 3.40 3.03 4.24 5.03 2.32 2.34 1.58 13.61%
P/NAPS 1.42 1.88 1.31 1.07 1.79 1.27 0.73 11.72%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 22/02/11 25/02/10 24/02/09 28/02/08 28/02/07 28/02/06 -
Price 7.80 8.17 5.28 3.74 5.20 4.38 2.46 -
P/RPS 2.38 2.86 2.10 1.34 1.68 1.45 1.01 15.34%
P/EPS 10.07 12.38 9.46 7.68 14.53 18.25 14.22 -5.58%
EY 9.93 8.08 10.57 13.02 6.88 5.48 7.03 5.92%
DY 3.26 3.23 4.25 5.24 2.62 1.83 1.42 14.84%
P/NAPS 1.48 1.76 1.31 1.03 1.59 1.62 0.81 10.56%

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