[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 123.48%
YoY- 31.23%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 5,248,577 5,358,718 5,375,602 4,854,592 4,606,399 3,833,865 3,458,437 7.19%
PBT 1,312,187 1,224,811 1,403,357 1,376,535 1,047,952 1,183,957 1,121,449 2.65%
Tax -308,434 -304,597 -329,291 -363,785 -264,977 -293,275 -280,811 1.57%
NP 1,003,753 920,214 1,074,066 1,012,750 782,975 890,682 840,638 2.99%
-
NP to SH 1,001,240 915,054 1,072,337 1,007,199 767,527 889,396 839,149 2.98%
-
Tax Rate 23.51% 24.87% 23.46% 26.43% 25.29% 24.77% 25.04% -
Total Cost 4,244,824 4,438,504 4,301,536 3,841,842 3,823,424 2,943,183 2,617,799 8.38%
-
Net Worth 22,576,553 19,560,668 18,056,951 17,772,599 15,824,014 12,270,575 8,654,517 17.31%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 200,502 185,233 - - 149,518 132,416 173,090 2.47%
Div Payout % 20.03% 20.24% - - 19.48% 14.89% 20.63% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 22,576,553 19,560,668 18,056,951 17,772,599 15,824,014 12,270,575 8,654,517 17.31%
NOSH 4,010,045 3,704,671 2,579,564 2,549,870 2,491,970 2,206,938 2,163,629 10.82%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 19.12% 17.17% 19.98% 20.86% 17.00% 23.23% 24.31% -
ROE 4.43% 4.68% 5.94% 5.67% 4.85% 7.25% 9.70% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 130.89 144.65 208.39 190.39 184.85 173.72 159.84 -3.27%
EPS 25.00 24.70 15.70 39.50 30.80 40.30 38.80 -7.05%
DPS 5.00 5.00 0.00 0.00 6.00 6.00 8.00 -7.52%
NAPS 5.63 5.28 7.00 6.97 6.35 5.56 4.00 5.85%
Adjusted Per Share Value based on latest NOSH - 2,541,132
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 120.39 122.92 123.31 111.36 105.66 87.94 79.33 7.19%
EPS 22.97 20.99 24.60 23.10 17.61 20.40 19.25 2.98%
DPS 4.60 4.25 0.00 0.00 3.43 3.04 3.97 2.48%
NAPS 5.1787 4.4869 4.142 4.0768 3.6298 2.8147 1.9852 17.31%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.06 5.12 7.37 8.55 8.63 7.40 9.16 -
P/RPS 3.87 3.54 3.54 4.49 4.67 4.26 5.73 -6.32%
P/EPS 20.27 20.73 17.73 21.65 28.02 18.36 23.62 -2.51%
EY 4.93 4.82 5.64 4.62 3.57 5.45 4.23 2.58%
DY 0.99 0.98 0.00 0.00 0.70 0.81 0.87 2.17%
P/NAPS 0.90 0.97 1.05 1.23 1.36 1.33 2.29 -14.40%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 24/08/16 28/08/15 27/08/14 30/08/13 27/08/12 24/08/11 -
Price 5.05 4.99 6.48 9.10 7.48 7.24 8.90 -
P/RPS 3.86 3.45 3.11 4.78 4.05 4.17 5.57 -5.92%
P/EPS 20.23 20.20 15.59 23.04 24.29 17.97 22.95 -2.07%
EY 4.94 4.95 6.42 4.34 4.12 5.57 4.36 2.10%
DY 0.99 1.00 0.00 0.00 0.80 0.83 0.90 1.59%
P/NAPS 0.90 0.95 0.93 1.31 1.18 1.30 2.23 -14.02%

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