[RHBBANK] YoY TTM Result on 31-Dec-2012 [#4]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.82%
YoY- 5.74%
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,833,707 10,413,246 9,577,197 8,022,726 7,153,144 6,149,070 5,425,446 12.21%
PBT 2,216,954 2,735,053 2,470,769 2,384,623 2,249,878 1,899,289 1,538,420 6.27%
Tax -583,481 -671,589 -627,229 -594,854 -559,846 -470,744 -329,814 9.96%
NP 1,633,473 2,063,464 1,843,540 1,789,769 1,690,032 1,428,545 1,208,606 5.14%
-
NP to SH 1,627,938 2,038,000 1,831,192 1,784,742 1,687,913 1,420,258 1,201,363 5.19%
-
Tax Rate 26.32% 24.55% 25.39% 24.95% 24.88% 24.79% 21.44% -
Total Cost 9,200,234 8,349,782 7,733,657 6,232,957 5,463,112 4,720,525 4,216,840 13.87%
-
Net Worth 6,774,000 18,804,530 16,656,667 14,454,127 11,025,063 9,943,905 8,711,482 -4.10%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 433,801 154,346 410,343 516,606 557,351 567,152 483,964 -1.80%
Div Payout % 26.65% 7.57% 22.41% 28.95% 33.02% 39.93% 40.28% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,774,000 18,804,530 16,656,667 14,454,127 11,025,063 9,943,905 8,711,482 -4.10%
NOSH 3,074,674 2,572,439 2,535,261 2,385,169 2,205,012 2,147,711 2,156,307 6.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.08% 19.82% 19.25% 22.31% 23.63% 23.23% 22.28% -
ROE 24.03% 10.84% 10.99% 12.35% 15.31% 14.28% 13.79% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 407.82 404.80 377.76 336.36 324.40 286.31 251.61 8.37%
EPS 61.28 79.22 72.23 74.83 76.55 66.13 55.71 1.60%
DPS 16.33 6.00 16.30 21.66 25.28 26.38 22.45 -5.16%
NAPS 2.55 7.31 6.57 6.06 5.00 4.63 4.04 -7.37%
Adjusted Per Share Value based on latest NOSH - 2,385,169
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 248.51 238.86 219.69 184.03 164.08 141.05 124.45 12.21%
EPS 37.34 46.75 42.00 40.94 38.72 32.58 27.56 5.18%
DPS 9.95 3.54 9.41 11.85 12.78 13.01 11.10 -1.80%
NAPS 1.5539 4.3135 3.8208 3.3156 2.529 2.281 1.9983 -4.10%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.67 7.62 7.90 7.69 7.48 8.72 5.30 -
P/RPS 1.39 1.88 2.09 2.29 2.31 3.05 2.11 -6.71%
P/EPS 9.25 9.62 10.94 10.28 9.77 13.19 9.51 -0.46%
EY 10.81 10.40 9.14 9.73 10.23 7.58 10.51 0.46%
DY 2.88 0.79 2.06 2.82 3.38 3.03 4.24 -6.24%
P/NAPS 2.22 1.04 1.20 1.27 1.50 1.88 1.31 9.18%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 24/02/14 26/02/13 28/02/12 22/02/11 25/02/10 -
Price 5.35 7.96 7.77 7.76 7.80 8.17 5.28 -
P/RPS 1.31 1.97 2.06 2.31 2.40 2.85 2.10 -7.56%
P/EPS 8.73 10.05 10.76 10.37 10.19 12.35 9.48 -1.36%
EY 11.45 9.95 9.30 9.64 9.81 8.09 10.55 1.37%
DY 3.05 0.75 2.10 2.79 3.24 3.23 4.25 -5.37%
P/NAPS 2.10 1.09 1.18 1.28 1.56 1.76 1.31 8.17%

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