[RHBBANK] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.52%
YoY- 9.35%
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 10,850,707 10,090,453 9,292,404 7,716,320 6,939,475 5,832,264 5,544,106 11.83%
PBT 2,342,464 2,774,522 2,348,034 2,393,001 2,205,073 1,752,512 1,423,258 8.65%
Tax -575,150 -714,279 -589,214 -591,405 -557,125 -366,801 -355,895 8.32%
NP 1,767,314 2,060,243 1,758,820 1,801,596 1,647,948 1,385,711 1,067,363 8.76%
-
NP to SH 1,750,755 2,056,326 1,734,539 1,799,427 1,645,509 1,376,497 1,061,878 8.68%
-
Tax Rate 24.55% 25.74% 25.09% 24.71% 25.27% 20.93% 25.01% -
Total Cost 9,083,393 8,030,210 7,533,584 5,914,724 5,291,527 4,446,553 4,476,743 12.50%
-
Net Worth 18,147,360 18,290,674 16,295,830 12,880,259 10,941,976 9,656,819 8,424,226 13.63%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 154,346 261,131 532,985 516,725 632,639 484,247 337,043 -12.20%
Div Payout % 8.82% 12.70% 30.73% 28.72% 38.45% 35.18% 31.74% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 18,147,360 18,290,674 16,295,830 12,880,259 10,941,976 9,656,819 8,424,226 13.63%
NOSH 2,592,480 2,568,915 2,518,675 2,236,156 2,188,395 2,155,539 2,160,058 3.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.29% 20.42% 18.93% 23.35% 23.75% 23.76% 19.25% -
ROE 9.65% 11.24% 10.64% 13.97% 15.04% 14.25% 12.61% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 418.55 392.79 368.94 345.07 317.10 270.57 256.66 8.48%
EPS 67.53 80.05 68.87 80.47 75.19 63.86 49.16 5.43%
DPS 6.00 10.30 21.16 23.41 29.38 22.45 15.60 -14.71%
NAPS 7.00 7.12 6.47 5.76 5.00 4.48 3.90 10.23%
Adjusted Per Share Value based on latest NOSH - 2,236,156
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 248.90 231.46 213.15 177.00 159.18 133.78 127.17 11.83%
EPS 40.16 47.17 39.79 41.28 37.75 31.57 24.36 8.68%
DPS 3.54 5.99 12.23 11.85 14.51 11.11 7.73 -12.19%
NAPS 4.1627 4.1956 3.738 2.9545 2.5099 2.2151 1.9324 13.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.95 8.83 7.56 7.21 7.00 7.23 5.07 -
P/RPS 1.42 2.25 2.05 2.09 2.21 2.67 1.98 -5.38%
P/EPS 8.81 11.03 10.98 8.96 9.31 11.32 10.31 -2.58%
EY 11.35 9.07 9.11 11.16 10.74 8.83 9.70 2.65%
DY 1.01 1.17 2.80 3.25 4.20 3.11 3.08 -16.95%
P/NAPS 0.85 1.24 1.17 1.25 1.40 1.61 1.30 -6.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 20/11/14 29/11/13 22/11/12 29/11/11 29/11/10 18/11/09 -
Price 5.56 8.27 7.61 7.42 7.38 7.96 5.47 -
P/RPS 1.33 2.11 2.06 2.15 2.33 2.94 2.13 -7.54%
P/EPS 8.23 10.33 11.05 9.22 9.81 12.47 11.13 -4.90%
EY 12.15 9.68 9.05 10.84 10.19 8.02 8.99 5.14%
DY 1.08 1.25 2.78 3.15 3.98 2.82 2.85 -14.92%
P/NAPS 0.79 1.16 1.18 1.29 1.48 1.78 1.40 -9.09%

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