[RHBBANK] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.17%
YoY- 3.6%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 7,716,320 6,939,475 5,832,264 5,544,106 6,012,072 6,183,486 5,126,401 7.04%
PBT 2,393,001 2,205,073 1,752,512 1,423,258 1,426,650 1,098,429 752,809 21.23%
Tax -591,405 -557,125 -366,801 -355,895 -399,183 -288,181 -286,232 12.84%
NP 1,801,596 1,647,948 1,385,711 1,067,363 1,027,467 810,248 466,577 25.22%
-
NP to SH 1,799,427 1,645,509 1,376,497 1,061,878 1,025,015 663,492 386,091 29.21%
-
Tax Rate 24.71% 25.27% 20.93% 25.01% 27.98% 26.24% 38.02% -
Total Cost 5,914,724 5,291,527 4,446,553 4,476,743 4,984,605 5,373,238 4,659,824 4.05%
-
Net Worth 12,880,259 10,941,976 9,656,819 8,424,226 7,555,445 6,876,577 4,806,137 17.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 516,725 632,639 484,247 337,043 379,789 200,306 - -
Div Payout % 28.72% 38.45% 35.18% 31.74% 37.05% 30.19% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 12,880,259 10,941,976 9,656,819 8,424,226 7,555,445 6,876,577 4,806,137 17.83%
NOSH 2,236,156 2,188,395 2,155,539 2,160,058 2,158,698 2,161,018 1,827,428 3.41%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.35% 23.75% 23.76% 19.25% 17.09% 13.10% 9.10% -
ROE 13.97% 15.04% 14.25% 12.61% 13.57% 9.65% 8.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 345.07 317.10 270.57 256.66 278.50 286.14 280.53 3.50%
EPS 80.47 75.19 63.86 49.16 47.48 30.70 21.13 24.93%
DPS 23.41 29.38 22.45 15.60 17.60 9.27 0.00 -
NAPS 5.76 5.00 4.48 3.90 3.50 3.1821 2.63 13.94%
Adjusted Per Share Value based on latest NOSH - 2,160,058
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 176.98 159.16 133.77 127.16 137.89 141.82 117.58 7.04%
EPS 41.27 37.74 31.57 24.36 23.51 15.22 8.86 29.20%
DPS 11.85 14.51 11.11 7.73 8.71 4.59 0.00 -
NAPS 2.9542 2.5096 2.2149 1.9322 1.7329 1.5772 1.1023 17.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.21 7.00 7.23 5.07 4.00 6.00 2.84 -
P/RPS 2.09 2.21 2.67 1.98 1.44 2.10 1.01 12.87%
P/EPS 8.96 9.31 11.32 10.31 8.42 19.54 13.44 -6.52%
EY 11.16 10.74 8.83 9.70 11.87 5.12 7.44 6.98%
DY 3.25 4.20 3.11 3.08 4.40 1.54 0.00 -
P/NAPS 1.25 1.40 1.61 1.30 1.14 1.89 1.08 2.46%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 29/11/11 29/11/10 18/11/09 24/11/08 19/11/07 21/11/06 -
Price 7.42 7.38 7.96 5.47 3.64 5.75 3.34 -
P/RPS 2.15 2.33 2.94 2.13 1.31 2.01 1.19 10.35%
P/EPS 9.22 9.81 12.47 11.13 7.67 18.73 15.81 -8.58%
EY 10.84 10.19 8.02 8.99 13.04 5.34 6.33 9.37%
DY 3.15 3.98 2.82 2.85 4.84 1.61 0.00 -
P/NAPS 1.29 1.48 1.78 1.40 1.04 1.81 1.27 0.26%

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