[RHBBANK] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 33.39%
YoY- 18.85%
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 10,413,246 9,577,195 8,022,726 7,153,144 6,149,070 5,425,446 6,000,771 9.61%
PBT 2,735,053 2,470,767 2,384,623 2,249,878 1,899,289 1,538,420 1,422,449 11.50%
Tax -671,589 -627,229 -594,854 -559,846 -470,744 -329,814 -372,694 10.30%
NP 2,063,464 1,843,538 1,789,769 1,690,032 1,428,545 1,208,606 1,049,755 11.91%
-
NP to SH 2,038,000 1,831,190 1,784,742 1,687,913 1,420,258 1,201,363 1,048,734 11.70%
-
Tax Rate 24.55% 25.39% 24.95% 24.88% 24.79% 21.44% 26.20% -
Total Cost 8,349,782 7,733,657 6,232,957 5,463,112 4,720,525 4,216,840 4,951,016 9.09%
-
Net Worth 18,692,321 16,503,317 13,690,552 11,484,920 9,963,325 8,698,040 7,817,052 15.63%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 153,425 409,443 499,050 553,760 567,672 483,344 422,077 -15.51%
Div Payout % 7.53% 22.36% 27.96% 32.81% 39.97% 40.23% 40.25% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 18,692,321 16,503,317 13,690,552 11,484,920 9,963,325 8,698,040 7,817,052 15.63%
NOSH 2,557,089 2,511,920 2,259,167 2,179,301 2,151,906 2,152,980 2,153,457 2.90%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 19.82% 19.25% 22.31% 23.63% 23.23% 22.28% 17.49% -
ROE 10.90% 11.10% 13.04% 14.70% 14.25% 13.81% 13.42% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 407.23 381.27 355.12 328.23 285.75 252.00 278.66 6.52%
EPS 79.70 72.90 79.00 77.50 66.00 55.80 48.70 8.55%
DPS 6.00 16.30 22.09 25.41 26.38 22.45 19.60 -17.89%
NAPS 7.31 6.57 6.06 5.27 4.63 4.04 3.63 12.36%
Adjusted Per Share Value based on latest NOSH - 2,205,012
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 238.86 219.69 184.03 164.08 141.05 124.45 137.65 9.61%
EPS 46.75 42.00 40.94 38.72 32.58 27.56 24.06 11.70%
DPS 3.52 9.39 11.45 12.70 13.02 11.09 9.68 -15.50%
NAPS 4.2877 3.7856 3.1404 2.6345 2.2854 1.9952 1.7931 15.63%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 7.62 7.90 7.69 7.48 8.72 5.30 3.90 -
P/RPS 1.87 2.07 2.17 2.28 3.05 2.10 1.40 4.94%
P/EPS 9.56 10.84 9.73 9.66 13.21 9.50 8.01 2.99%
EY 10.46 9.23 10.27 10.35 7.57 10.53 12.49 -2.91%
DY 0.79 2.06 2.87 3.40 3.03 4.24 5.03 -26.53%
P/NAPS 1.04 1.20 1.27 1.42 1.88 1.31 1.07 -0.47%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 24/02/14 26/02/13 28/02/12 22/02/11 25/02/10 24/02/09 -
Price 7.96 7.77 7.76 7.80 8.17 5.28 3.74 -
P/RPS 1.95 2.04 2.19 2.38 2.86 2.10 1.34 6.44%
P/EPS 9.99 10.66 9.82 10.07 12.38 9.46 7.68 4.47%
EY 10.01 9.38 10.18 9.93 8.08 10.57 13.02 -4.28%
DY 0.75 2.10 2.85 3.26 3.23 4.25 5.24 -27.66%
P/NAPS 1.09 1.18 1.28 1.48 1.76 1.31 1.03 0.94%

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