[RHBBANK] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.81%
YoY- 8.81%
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 8,036,772 7,577,941 7,064,683 5,795,007 5,231,831 4,441,426 4,034,608 12.16%
PBT 1,732,508 2,091,467 1,787,712 1,824,303 1,681,180 1,375,396 1,161,304 6.89%
Tax -429,085 -526,973 -439,923 -445,563 -414,004 -327,623 -290,636 6.70%
NP 1,303,423 1,564,494 1,347,789 1,378,740 1,267,176 1,047,773 870,668 6.95%
-
NP to SH 1,301,598 1,551,809 1,326,673 1,376,878 1,265,364 1,040,113 864,979 7.04%
-
Tax Rate 24.77% 25.20% 24.61% 24.42% 24.63% 23.82% 25.03% -
Total Cost 6,733,349 6,013,447 5,716,894 4,416,267 3,964,655 3,393,653 3,163,940 13.40%
-
Net Worth 18,071,596 18,172,500 16,195,422 12,771,043 10,858,258 9,647,425 8,391,587 13.63%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 133,031 173,732 107,672 107,584 -
Div Payout % - - - 9.66% 13.73% 10.35% 12.44% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 18,071,596 18,172,500 16,195,422 12,771,043 10,858,258 9,647,425 8,391,587 13.63%
NOSH 2,581,656 2,552,317 2,503,156 2,217,194 2,171,651 2,153,443 2,151,689 3.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.22% 20.65% 19.08% 23.79% 24.22% 23.59% 21.58% -
ROE 7.20% 8.54% 8.19% 10.78% 11.65% 10.78% 10.31% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 311.30 296.90 282.23 261.37 240.91 206.25 187.51 8.81%
EPS 19.00 60.80 53.00 62.10 58.20 48.30 40.20 -11.73%
DPS 0.00 0.00 0.00 6.00 8.00 5.00 5.00 -
NAPS 7.00 7.12 6.47 5.76 5.00 4.48 3.90 10.23%
Adjusted Per Share Value based on latest NOSH - 2,236,156
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 184.33 173.81 162.03 132.91 120.00 101.87 92.54 12.16%
EPS 29.85 35.59 30.43 31.58 29.02 23.86 19.84 7.04%
DPS 0.00 0.00 0.00 3.05 3.98 2.47 2.47 -
NAPS 4.1449 4.168 3.7146 2.9292 2.4904 2.2127 1.9247 13.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.95 8.83 7.56 7.21 7.00 7.23 5.07 -
P/RPS 1.91 2.97 2.68 2.76 2.91 3.51 2.70 -5.60%
P/EPS 11.80 14.52 14.26 11.61 12.01 14.97 12.61 -1.09%
EY 8.47 6.89 7.01 8.61 8.32 6.68 7.93 1.10%
DY 0.00 0.00 0.00 0.83 1.14 0.69 0.99 -
P/NAPS 0.85 1.24 1.17 1.25 1.40 1.61 1.30 -6.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 20/11/14 29/11/13 22/11/12 29/11/11 29/11/10 18/11/09 -
Price 5.56 8.27 7.61 7.42 7.38 7.96 5.47 -
P/RPS 1.79 2.79 2.70 2.84 3.06 3.86 2.92 -7.82%
P/EPS 11.03 13.60 14.36 11.95 12.67 16.48 13.61 -3.44%
EY 9.07 7.35 6.96 8.37 7.90 6.07 7.35 3.56%
DY 0.00 0.00 0.00 0.81 1.08 0.63 0.91 -
P/NAPS 0.79 1.16 1.18 1.29 1.48 1.78 1.40 -9.09%

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