[RHBBANK] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 72.85%
YoY- -3.65%
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 8,011,236 8,036,772 7,577,941 7,064,683 5,795,007 5,231,831 4,441,426 10.32%
PBT 1,887,430 1,732,508 2,091,467 1,787,712 1,824,303 1,681,180 1,375,396 5.41%
Tax -456,560 -429,085 -526,973 -439,923 -445,563 -414,004 -327,623 5.68%
NP 1,430,870 1,303,423 1,564,494 1,347,789 1,378,740 1,267,176 1,047,773 5.32%
-
NP to SH 1,420,381 1,301,598 1,551,809 1,326,673 1,376,878 1,265,364 1,040,113 5.32%
-
Tax Rate 24.19% 24.77% 25.20% 24.61% 24.42% 24.63% 23.82% -
Total Cost 6,580,366 6,733,349 6,013,447 5,716,894 4,416,267 3,964,655 3,393,653 11.65%
-
Net Worth 20,525,076 18,071,596 18,172,500 16,195,422 12,771,043 10,858,258 9,647,425 13.39%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 190,399 - - - 133,031 173,732 107,672 9.95%
Div Payout % 13.40% - - - 9.66% 13.73% 10.35% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 20,525,076 18,071,596 18,172,500 16,195,422 12,771,043 10,858,258 9,647,425 13.39%
NOSH 3,807,992 2,581,656 2,552,317 2,503,156 2,217,194 2,171,651 2,153,443 9.95%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.86% 16.22% 20.65% 19.08% 23.79% 24.22% 23.59% -
ROE 6.92% 7.20% 8.54% 8.19% 10.78% 11.65% 10.78% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 210.38 311.30 296.90 282.23 261.37 240.91 206.25 0.33%
EPS 37.30 19.00 60.80 53.00 62.10 58.20 48.30 -4.21%
DPS 5.00 0.00 0.00 0.00 6.00 8.00 5.00 0.00%
NAPS 5.39 7.00 7.12 6.47 5.76 5.00 4.48 3.12%
Adjusted Per Share Value based on latest NOSH - 2,518,675
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 183.77 184.35 173.83 162.05 132.93 120.01 101.88 10.32%
EPS 32.58 29.86 35.60 30.43 31.58 29.03 23.86 5.32%
DPS 4.37 0.00 0.00 0.00 3.05 3.99 2.47 9.96%
NAPS 4.7081 4.1453 4.1685 3.715 2.9295 2.4907 2.213 13.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.65 5.95 8.83 7.56 7.21 7.00 7.23 -
P/RPS 2.21 1.91 2.97 2.68 2.76 2.91 3.51 -7.41%
P/EPS 12.47 11.80 14.52 14.26 11.61 12.01 14.97 -2.99%
EY 8.02 8.47 6.89 7.01 8.61 8.32 6.68 3.09%
DY 1.08 0.00 0.00 0.00 0.83 1.14 0.69 7.74%
P/NAPS 0.86 0.85 1.24 1.17 1.25 1.40 1.61 -9.91%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 30/11/15 20/11/14 29/11/13 22/11/12 29/11/11 29/11/10 -
Price 4.75 5.56 8.27 7.61 7.42 7.38 7.96 -
P/RPS 2.26 1.79 2.79 2.70 2.84 3.06 3.86 -8.52%
P/EPS 12.73 11.03 13.60 14.36 11.95 12.67 16.48 -4.20%
EY 7.85 9.07 7.35 6.96 8.37 7.90 6.07 4.37%
DY 1.05 0.00 0.00 0.00 0.81 1.08 0.63 8.87%
P/NAPS 0.88 0.79 1.16 1.18 1.29 1.48 1.78 -11.06%

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