[RHBBANK] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.96%
YoY- 10.24%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 CAGR
Revenue 5,859,131 6,150,660 5,815,334 4,633,047 3,892,439 3,641,808 3,185,805 9.82%
PBT 1,427,569 1,173,289 900,060 641,702 501,206 507,915 345,268 24.38%
Tax -370,182 -328,829 -243,363 -294,488 -186,240 -198,668 -203,126 9.66%
NP 1,057,387 844,460 656,697 347,214 314,966 309,247 142,142 36.14%
-
NP to SH 1,054,953 789,029 483,492 347,214 314,966 309,247 142,142 36.09%
-
Tax Rate 25.93% 28.03% 27.04% 45.89% 37.16% 39.11% 58.83% -
Total Cost 4,801,744 5,306,200 5,158,637 4,285,833 3,577,473 3,332,561 3,043,663 7.26%
-
Net Worth 8,024,004 7,255,707 5,084,724 4,634,096 3,136,725 2,820,999 3,381,828 14.20%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 CAGR
Div 422,975 385,528 145,607 64,224 127,066 256,633 55,196 36.76%
Div Payout % 40.09% 48.86% 30.12% 18.50% 40.34% 82.99% 38.83% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 CAGR
Net Worth 8,024,004 7,255,707 5,084,724 4,634,096 3,136,725 2,820,999 3,381,828 14.20%
NOSH 2,156,990 2,159,436 1,829,037 1,838,927 1,834,342 1,820,000 1,818,187 2.66%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 CAGR
NP Margin 18.05% 13.73% 11.29% 7.49% 8.09% 8.49% 4.46% -
ROE 13.15% 10.87% 9.51% 7.49% 10.04% 10.96% 4.20% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 CAGR
RPS 271.63 284.83 317.95 251.94 212.20 200.10 175.22 6.97%
EPS 48.91 36.54 26.43 18.88 17.17 16.99 7.82 32.56%
DPS 19.60 17.85 8.00 3.50 7.00 14.00 3.04 33.18%
NAPS 3.72 3.36 2.78 2.52 1.71 1.55 1.86 11.24%
Adjusted Per Share Value based on latest NOSH - 1,838,927
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 CAGR
RPS 134.38 141.07 133.38 106.26 89.28 83.53 73.07 9.81%
EPS 24.20 18.10 11.09 7.96 7.22 7.09 3.26 36.09%
DPS 9.70 8.84 3.34 1.47 2.91 5.89 1.27 36.69%
NAPS 1.8404 1.6642 1.1662 1.0629 0.7194 0.647 0.7757 14.20%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 30/09/02 -
Price 3.54 4.78 4.78 2.43 2.30 2.27 1.78 -
P/RPS 1.30 1.68 1.50 0.96 1.08 1.13 1.02 3.79%
P/EPS 7.24 13.08 18.08 12.87 13.40 13.36 22.77 -16.15%
EY 13.82 7.64 5.53 7.77 7.47 7.49 4.39 19.28%
DY 5.54 3.73 1.67 1.44 3.04 6.17 1.71 19.80%
P/NAPS 0.95 1.42 1.72 0.96 1.35 1.46 0.96 -0.16%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/09/02 CAGR
Date 19/05/09 20/05/08 21/05/07 22/05/06 25/05/05 27/05/04 18/11/02 -
Price 4.12 5.25 4.74 2.50 2.15 1.92 1.71 -
P/RPS 1.52 1.84 1.49 0.99 1.01 0.96 0.98 6.98%
P/EPS 8.42 14.37 17.93 13.24 12.52 11.30 21.87 -13.64%
EY 11.87 6.96 5.58 7.55 7.99 8.85 4.57 15.80%
DY 4.76 3.40 1.69 1.40 3.26 7.29 1.78 16.32%
P/NAPS 1.11 1.56 1.71 0.99 1.26 1.24 0.92 2.92%

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