[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 114.88%
YoY- -13.7%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,358,718 5,375,602 4,854,592 4,606,399 3,833,865 3,458,437 2,835,342 11.18%
PBT 1,224,811 1,403,357 1,376,535 1,047,952 1,183,957 1,121,449 922,180 4.83%
Tax -304,597 -329,291 -363,785 -264,977 -293,275 -280,811 -228,979 4.86%
NP 920,214 1,074,066 1,012,750 782,975 890,682 840,638 693,201 4.83%
-
NP to SH 915,054 1,072,337 1,007,199 767,527 889,396 839,149 688,760 4.84%
-
Tax Rate 24.87% 23.46% 26.43% 25.29% 24.77% 25.04% 24.83% -
Total Cost 4,438,504 4,301,536 3,841,842 3,823,424 2,943,183 2,617,799 2,142,141 12.89%
-
Net Worth 19,560,668 18,056,951 17,772,599 15,824,014 12,270,575 8,654,517 9,298,260 13.18%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 185,233 - - 149,518 132,416 173,090 107,618 9.46%
Div Payout % 20.24% - - 19.48% 14.89% 20.63% 15.63% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 19,560,668 18,056,951 17,772,599 15,824,014 12,270,575 8,654,517 9,298,260 13.18%
NOSH 3,704,671 2,579,564 2,549,870 2,491,970 2,206,938 2,163,629 2,152,375 9.46%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.17% 19.98% 20.86% 17.00% 23.23% 24.31% 24.45% -
ROE 4.68% 5.94% 5.67% 4.85% 7.25% 9.70% 7.41% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 144.65 208.39 190.39 184.85 173.72 159.84 131.73 1.57%
EPS 24.70 15.70 39.50 30.80 40.30 38.80 32.00 -4.21%
DPS 5.00 0.00 0.00 6.00 6.00 8.00 5.00 0.00%
NAPS 5.28 7.00 6.97 6.35 5.56 4.00 4.32 3.39%
Adjusted Per Share Value based on latest NOSH - 2,486,866
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 122.92 123.31 111.36 105.66 87.94 79.33 65.04 11.18%
EPS 20.99 24.60 23.10 17.61 20.40 19.25 15.80 4.84%
DPS 4.25 0.00 0.00 3.43 3.04 3.97 2.47 9.45%
NAPS 4.4869 4.142 4.0768 3.6298 2.8147 1.9852 2.1329 13.18%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.12 7.37 8.55 8.63 7.40 9.16 5.88 -
P/RPS 3.54 3.54 4.49 4.67 4.26 5.73 4.46 -3.77%
P/EPS 20.73 17.73 21.65 28.02 18.36 23.62 18.38 2.02%
EY 4.82 5.64 4.62 3.57 5.45 4.23 5.44 -1.99%
DY 0.98 0.00 0.00 0.70 0.81 0.87 0.85 2.39%
P/NAPS 0.97 1.05 1.23 1.36 1.33 2.29 1.36 -5.47%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 28/08/15 27/08/14 30/08/13 27/08/12 24/08/11 24/08/10 -
Price 4.99 6.48 9.10 7.48 7.24 8.90 6.73 -
P/RPS 3.45 3.11 4.78 4.05 4.17 5.57 5.11 -6.33%
P/EPS 20.20 15.59 23.04 24.29 17.97 22.95 21.03 -0.66%
EY 4.95 6.42 4.34 4.12 5.57 4.36 4.75 0.68%
DY 1.00 0.00 0.00 0.80 0.83 0.90 0.74 5.14%
P/NAPS 0.95 0.93 1.31 1.18 1.30 2.23 1.56 -7.92%

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