[RHBBANK] YoY Quarter Result on 31-Dec-2013 [#4]

Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -9.77%
YoY- 23.7%
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,557,553 2,818,305 2,835,305 2,512,512 2,227,719 1,921,313 1,707,644 6.95%
PBT 344,411 518,076 643,586 683,055 560,320 568,698 523,893 -6.74%
Tax -87,693 -152,947 -144,616 -187,306 -149,291 -145,842 -143,121 -7.83%
NP 256,718 365,129 498,970 495,749 411,029 422,856 380,772 -6.35%
-
NP to SH 261,243 363,374 486,191 504,517 407,864 422,549 380,145 -6.05%
-
Tax Rate 25.46% 29.52% 22.47% 27.42% 26.64% 25.64% 27.32% -
Total Cost 2,300,835 2,453,176 2,336,335 2,016,763 1,816,690 1,498,457 1,326,872 9.59%
-
Net Worth 21,734,444 6,774,000 18,804,530 16,656,667 14,454,127 11,025,063 9,943,905 13.90%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 280,703 433,801 154,346 261,131 383,773 383,892 459,180 -7.86%
Div Payout % 107.45% 119.38% 31.75% 51.76% 94.09% 90.85% 120.79% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 21,734,444 6,774,000 18,804,530 16,656,667 14,454,127 11,025,063 9,943,905 13.90%
NOSH 4,010,045 2,656,470 2,572,439 2,535,261 2,385,169 2,205,012 2,147,711 10.95%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.04% 12.96% 17.60% 19.73% 18.45% 22.01% 22.30% -
ROE 1.20% 5.36% 2.59% 3.03% 2.82% 3.83% 3.82% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.78 106.09 110.22 99.10 93.40 87.13 79.51 -3.60%
EPS 6.50 5.30 18.90 19.90 17.10 19.20 17.70 -15.36%
DPS 7.00 16.33 6.00 10.30 16.09 17.41 21.38 -16.96%
NAPS 5.42 2.55 7.31 6.57 6.06 5.00 4.63 2.65%
Adjusted Per Share Value based on latest NOSH - 2,535,261
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 58.67 64.65 65.04 57.63 51.10 44.07 39.17 6.95%
EPS 5.99 8.34 11.15 11.57 9.36 9.69 8.72 -6.06%
DPS 6.44 9.95 3.54 5.99 8.80 8.81 10.53 -7.86%
NAPS 4.9855 1.5539 4.3135 3.8208 3.3156 2.529 2.281 13.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.71 5.67 7.62 7.90 7.69 7.48 8.72 -
P/RPS 7.38 5.34 6.91 7.97 8.23 8.58 10.97 -6.38%
P/EPS 72.30 41.45 40.32 39.70 44.97 39.03 49.27 6.59%
EY 1.38 2.41 2.48 2.52 2.22 2.56 2.03 -6.22%
DY 1.49 2.88 0.79 1.30 2.09 2.33 2.45 -7.94%
P/NAPS 0.87 2.22 1.04 1.20 1.27 1.50 1.88 -12.04%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 24/02/14 26/02/13 28/02/12 22/02/11 -
Price 4.93 5.35 7.96 7.77 7.76 7.80 8.17 -
P/RPS 7.73 5.04 7.22 7.84 8.31 8.95 10.28 -4.63%
P/EPS 75.67 39.11 42.12 39.05 45.38 40.70 46.16 8.57%
EY 1.32 2.56 2.37 2.56 2.20 2.46 2.17 -7.94%
DY 1.42 3.05 0.75 1.33 2.07 2.23 2.62 -9.69%
P/NAPS 0.91 2.10 1.09 1.18 1.28 1.56 1.76 -10.40%

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