[RHBBANK] YoY Quarter Result on 31-Dec-2010 [#4]

Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.19%
YoY- 13.01%
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,512,512 2,227,719 1,921,313 1,707,644 1,390,838 1,509,498 1,516,172 8.77%
PBT 683,055 560,320 568,698 523,893 377,116 261,954 266,155 16.99%
Tax -187,306 -149,291 -145,842 -143,121 -39,178 -65,259 -91,748 12.61%
NP 495,749 411,029 422,856 380,772 337,938 196,695 174,407 19.00%
-
NP to SH 504,517 407,864 422,549 380,145 336,384 196,899 173,180 19.48%
-
Tax Rate 27.42% 26.64% 25.64% 27.32% 10.39% 24.91% 34.47% -
Total Cost 2,016,763 1,816,690 1,498,457 1,326,872 1,052,900 1,312,803 1,341,765 7.02%
-
Net Worth 16,656,667 14,454,127 11,025,063 9,943,905 8,711,482 7,854,322 7,078,732 15.31%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 261,131 383,773 383,892 459,180 376,275 229,354 294,406 -1.97%
Div Payout % 51.76% 94.09% 90.85% 120.79% 111.86% 116.48% 170.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 16,656,667 14,454,127 11,025,063 9,943,905 8,711,482 7,854,322 7,078,732 15.31%
NOSH 2,535,261 2,385,169 2,205,012 2,147,711 2,156,307 2,163,725 2,164,750 2.66%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.73% 18.45% 22.01% 22.30% 24.30% 13.03% 11.50% -
ROE 3.03% 2.82% 3.83% 3.82% 3.86% 2.51% 2.45% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 99.10 93.40 87.13 79.51 64.50 69.76 70.04 5.94%
EPS 19.90 17.10 19.20 17.70 15.60 9.10 8.00 16.38%
DPS 10.30 16.09 17.41 21.38 17.45 10.60 13.60 -4.52%
NAPS 6.57 6.06 5.00 4.63 4.04 3.63 3.27 12.31%
Adjusted Per Share Value based on latest NOSH - 2,147,711
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 57.63 51.10 44.07 39.17 31.90 34.63 34.78 8.77%
EPS 11.57 9.36 9.69 8.72 7.72 4.52 3.97 19.49%
DPS 5.99 8.80 8.81 10.53 8.63 5.26 6.75 -1.96%
NAPS 3.8208 3.3156 2.529 2.281 1.9983 1.8017 1.6238 15.31%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 7.90 7.69 7.48 8.72 5.30 3.90 5.85 -
P/RPS 7.97 8.23 8.58 10.97 8.22 5.59 8.35 -0.77%
P/EPS 39.70 44.97 39.03 49.27 33.97 42.86 73.13 -9.67%
EY 2.52 2.22 2.56 2.03 2.94 2.33 1.37 10.68%
DY 1.30 2.09 2.33 2.45 3.29 2.72 2.32 -9.19%
P/NAPS 1.20 1.27 1.50 1.88 1.31 1.07 1.79 -6.44%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 26/02/13 28/02/12 22/02/11 25/02/10 24/02/09 28/02/08 -
Price 7.77 7.76 7.80 8.17 5.28 3.74 5.20 -
P/RPS 7.84 8.31 8.95 10.28 8.19 5.36 7.42 0.92%
P/EPS 39.05 45.38 40.70 46.16 33.85 41.10 65.00 -8.13%
EY 2.56 2.20 2.46 2.17 2.95 2.43 1.54 8.83%
DY 1.33 2.07 2.23 2.62 3.30 2.83 2.62 -10.67%
P/NAPS 1.18 1.28 1.56 1.76 1.31 1.03 1.59 -4.84%

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