[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 131.88%
YoY- 7.43%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 3,833,865 3,458,437 2,835,342 2,695,665 3,001,777 3,139,846 2,515,252 7.27%
PBT 1,183,957 1,121,449 922,180 715,058 671,763 560,942 405,574 19.52%
Tax -293,275 -280,811 -228,979 -181,030 -177,298 -145,331 -116,730 16.57%
NP 890,682 840,638 693,201 534,028 494,465 415,611 288,844 20.62%
-
NP to SH 889,396 839,149 688,760 530,170 493,491 308,521 212,232 26.94%
-
Tax Rate 24.77% 25.04% 24.83% 25.32% 26.39% 25.91% 28.78% -
Total Cost 2,943,183 2,617,799 2,142,141 2,161,637 2,507,312 2,724,235 2,226,408 4.75%
-
Net Worth 12,270,575 8,654,517 9,298,260 8,060,308 7,219,191 5,148,101 4,702,036 17.31%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 132,416 173,090 107,618 107,758 193,948 91,278 36,591 23.88%
Div Payout % 14.89% 20.63% 15.63% 20.33% 39.30% 29.59% 17.24% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 12,270,575 8,654,517 9,298,260 8,060,308 7,219,191 5,148,101 4,702,036 17.31%
NOSH 2,206,938 2,163,629 2,152,375 2,155,162 2,154,982 1,825,568 1,829,586 3.17%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 23.23% 24.31% 24.45% 19.81% 16.47% 13.24% 11.48% -
ROE 7.25% 9.70% 7.41% 6.58% 6.84% 5.99% 4.51% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 173.72 159.84 131.73 125.08 139.29 171.99 137.48 3.97%
EPS 40.30 38.80 32.00 24.60 22.90 16.90 11.60 23.04%
DPS 6.00 8.00 5.00 5.00 9.00 5.00 2.00 20.07%
NAPS 5.56 4.00 4.32 3.74 3.35 2.82 2.57 13.71%
Adjusted Per Share Value based on latest NOSH - 2,153,778
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 87.93 79.32 65.03 61.83 68.85 72.02 57.69 7.26%
EPS 20.40 19.25 15.80 12.16 11.32 7.08 4.87 26.93%
DPS 3.04 3.97 2.47 2.47 4.45 2.09 0.84 23.88%
NAPS 2.8144 1.985 2.1326 1.8487 1.6558 1.1808 1.0785 17.31%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.40 9.16 5.88 4.14 4.22 4.82 2.75 -
P/RPS 4.26 5.73 4.46 3.31 3.03 2.80 2.00 13.41%
P/EPS 18.36 23.62 18.38 16.83 18.43 28.52 23.71 -4.16%
EY 5.45 4.23 5.44 5.94 5.43 3.51 4.22 4.35%
DY 0.81 0.87 0.85 1.21 2.13 1.04 0.73 1.74%
P/NAPS 1.33 2.29 1.36 1.11 1.26 1.71 1.07 3.68%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 24/08/09 29/08/08 27/08/07 29/08/06 -
Price 7.24 8.90 6.73 4.60 4.18 5.30 2.70 -
P/RPS 4.17 5.57 5.11 3.68 3.00 3.08 1.96 13.39%
P/EPS 17.97 22.95 21.03 18.70 18.25 31.36 23.28 -4.21%
EY 5.57 4.36 4.75 5.35 5.48 3.19 4.30 4.40%
DY 0.83 0.90 0.74 1.09 2.15 0.94 0.74 1.92%
P/NAPS 1.30 2.23 1.56 1.23 1.25 1.88 1.05 3.62%

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