[RHBBANK] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.84%
YoY- 25.29%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 8,795,260 7,528,572 6,772,165 5,565,123 5,699,286 6,018,752 6,131,384 6.19%
PBT 2,248,618 2,312,386 2,098,558 1,745,542 1,465,744 1,247,734 985,217 14.72%
Tax -566,556 -572,310 -522,576 -377,763 -376,426 -346,815 -262,553 13.66%
NP 1,682,062 1,740,076 1,575,982 1,367,779 1,089,318 900,919 722,664 15.10%
-
NP to SH 1,662,873 1,738,160 1,570,647 1,359,953 1,085,413 897,900 534,599 20.79%
-
Tax Rate 25.20% 24.75% 24.90% 21.64% 25.68% 27.80% 26.65% -
Total Cost 7,113,198 5,788,496 5,196,183 4,197,344 4,609,968 5,117,833 5,408,720 4.66%
-
Net Worth 15,791,603 12,309,161 8,672,944 9,328,724 8,055,131 7,206,992 5,139,307 20.55%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 532,985 516,725 632,639 484,247 337,043 488,026 200,306 17.69%
Div Payout % 32.05% 29.73% 40.28% 35.61% 31.05% 54.35% 37.47% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 15,791,603 12,309,161 8,672,944 9,328,724 8,055,131 7,206,992 5,139,307 20.55%
NOSH 2,486,866 2,213,878 2,168,236 2,159,426 2,153,778 2,151,341 1,822,449 5.31%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.12% 23.11% 23.27% 24.58% 19.11% 14.97% 11.79% -
ROE 10.53% 14.12% 18.11% 14.58% 13.47% 12.46% 10.40% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 353.67 340.06 312.34 257.71 264.62 279.77 336.44 0.83%
EPS 66.87 78.51 72.44 62.98 50.40 41.74 29.33 14.70%
DPS 21.43 23.41 29.38 22.45 15.60 22.60 11.00 11.74%
NAPS 6.35 5.56 4.00 4.32 3.74 3.35 2.82 14.47%
Adjusted Per Share Value based on latest NOSH - 2,159,426
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 201.75 172.69 155.34 127.66 130.73 138.06 140.64 6.19%
EPS 38.14 39.87 36.03 31.20 24.90 20.60 12.26 20.80%
DPS 12.23 11.85 14.51 11.11 7.73 11.19 4.59 17.72%
NAPS 3.6224 2.8235 1.9894 2.1399 1.8477 1.6532 1.1789 20.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 8.63 7.40 9.16 5.88 4.14 4.22 4.82 -
P/RPS 2.44 2.18 2.93 2.28 1.56 1.51 1.43 9.30%
P/EPS 12.91 9.43 12.65 9.34 8.21 10.11 16.43 -3.93%
EY 7.75 10.61 7.91 10.71 12.17 9.89 6.09 4.09%
DY 2.48 3.16 3.21 3.82 3.77 5.36 2.28 1.40%
P/NAPS 1.36 1.33 2.29 1.36 1.11 1.26 1.71 -3.74%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 27/08/12 24/08/11 24/08/10 24/08/09 29/08/08 27/08/07 -
Price 7.48 7.24 8.90 6.73 4.60 4.18 5.30 -
P/RPS 2.11 2.13 2.85 2.61 1.74 1.49 1.58 4.93%
P/EPS 11.19 9.22 12.29 10.69 9.13 10.02 18.07 -7.66%
EY 8.94 10.84 8.14 9.36 10.96 9.98 5.53 8.32%
DY 2.87 3.23 3.30 3.34 3.39 5.41 2.08 5.50%
P/NAPS 1.18 1.30 2.23 1.56 1.23 1.25 1.88 -7.46%

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