[RHBBANK] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.22%
YoY- 29.63%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 9,292,404 7,716,320 6,939,475 5,832,264 5,544,106 6,012,072 6,183,486 7.01%
PBT 2,348,034 2,393,001 2,205,073 1,752,512 1,423,258 1,426,650 1,098,429 13.48%
Tax -589,214 -591,405 -557,125 -366,801 -355,895 -399,183 -288,181 12.64%
NP 1,758,820 1,801,596 1,647,948 1,385,711 1,067,363 1,027,467 810,248 13.77%
-
NP to SH 1,734,539 1,799,427 1,645,509 1,376,497 1,061,878 1,025,015 663,492 17.35%
-
Tax Rate 25.09% 24.71% 25.27% 20.93% 25.01% 27.98% 26.24% -
Total Cost 7,533,584 5,914,724 5,291,527 4,446,553 4,476,743 4,984,605 5,373,238 5.78%
-
Net Worth 16,295,830 12,880,259 10,941,976 9,656,819 8,424,226 7,555,445 6,876,577 15.44%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 532,985 516,725 632,639 484,247 337,043 379,789 200,306 17.69%
Div Payout % 30.73% 28.72% 38.45% 35.18% 31.74% 37.05% 30.19% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 16,295,830 12,880,259 10,941,976 9,656,819 8,424,226 7,555,445 6,876,577 15.44%
NOSH 2,518,675 2,236,156 2,188,395 2,155,539 2,160,058 2,158,698 2,161,018 2.58%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.93% 23.35% 23.75% 23.76% 19.25% 17.09% 13.10% -
ROE 10.64% 13.97% 15.04% 14.25% 12.61% 13.57% 9.65% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 368.94 345.07 317.10 270.57 256.66 278.50 286.14 4.32%
EPS 68.87 80.47 75.19 63.86 49.16 47.48 30.70 14.40%
DPS 21.16 23.41 29.38 22.45 15.60 17.60 9.27 14.73%
NAPS 6.47 5.76 5.00 4.48 3.90 3.50 3.1821 12.54%
Adjusted Per Share Value based on latest NOSH - 2,155,539
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 213.13 176.98 159.16 133.77 127.16 137.89 141.82 7.01%
EPS 39.78 41.27 37.74 31.57 24.36 23.51 15.22 17.34%
DPS 12.22 11.85 14.51 11.11 7.73 8.71 4.59 17.70%
NAPS 3.7376 2.9542 2.5096 2.2149 1.9322 1.7329 1.5772 15.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 7.56 7.21 7.00 7.23 5.07 4.00 6.00 -
P/RPS 2.05 2.09 2.21 2.67 1.98 1.44 2.10 -0.40%
P/EPS 10.98 8.96 9.31 11.32 10.31 8.42 19.54 -9.15%
EY 9.11 11.16 10.74 8.83 9.70 11.87 5.12 10.07%
DY 2.80 3.25 4.20 3.11 3.08 4.40 1.54 10.46%
P/NAPS 1.17 1.25 1.40 1.61 1.30 1.14 1.89 -7.67%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 22/11/12 29/11/11 29/11/10 18/11/09 24/11/08 19/11/07 -
Price 7.61 7.42 7.38 7.96 5.47 3.64 5.75 -
P/RPS 2.06 2.15 2.33 2.94 2.13 1.31 2.01 0.40%
P/EPS 11.05 9.22 9.81 12.47 11.13 7.67 18.73 -8.41%
EY 9.05 10.84 10.19 8.02 8.99 13.04 5.34 9.18%
DY 2.78 3.15 3.98 2.82 2.85 4.84 1.61 9.52%
P/NAPS 1.18 1.29 1.48 1.78 1.40 1.04 1.81 -6.87%

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