[RHBBANK] YoY TTM Result on 31-Mar-2013 [#1]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.39%
YoY- 2.44%
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 10,843,979 10,711,182 9,712,345 8,386,939 7,389,929 6,416,027 5,467,564 12.07%
PBT 2,327,605 2,742,466 2,613,892 2,298,185 2,220,006 2,035,652 1,697,655 5.39%
Tax -607,012 -652,953 -680,686 -581,107 -551,903 -501,207 -366,745 8.75%
NP 1,720,593 2,089,513 1,933,206 1,717,078 1,668,103 1,534,445 1,330,910 4.36%
-
NP to SH 1,716,546 2,063,586 1,924,689 1,706,385 1,665,713 1,528,279 1,322,452 4.43%
-
Tax Rate 26.08% 23.81% 26.04% 25.29% 24.86% 24.62% 21.60% -
Total Cost 9,123,386 8,621,669 7,779,139 6,669,861 5,721,826 4,881,582 4,136,654 14.07%
-
Net Worth 21,467,327 19,488,740 17,187,367 15,536,689 12,010,649 8,635,570 9,218,191 15.11%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 433,801 154,346 410,343 516,606 557,351 567,152 483,964 -1.80%
Div Payout % 25.27% 7.48% 21.32% 30.27% 33.46% 37.11% 36.60% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 21,467,327 19,488,740 17,187,367 15,536,689 12,010,649 8,635,570 9,218,191 15.11%
NOSH 3,074,674 2,574,470 2,546,276 2,497,860 2,199,752 2,158,892 2,158,827 6.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 15.87% 19.51% 19.90% 20.47% 22.57% 23.92% 24.34% -
ROE 8.00% 10.59% 11.20% 10.98% 13.87% 17.70% 14.35% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 353.60 416.05 381.43 335.76 335.94 297.19 253.27 5.71%
EPS 55.97 80.16 75.59 68.31 75.72 70.79 61.26 -1.49%
DPS 14.15 6.00 16.12 20.68 25.41 26.38 22.45 -7.39%
NAPS 7.00 7.57 6.75 6.22 5.46 4.00 4.27 8.57%
Adjusted Per Share Value based on latest NOSH - 2,497,860
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 248.74 245.70 222.79 192.38 169.51 147.17 125.42 12.07%
EPS 39.37 47.34 44.15 39.14 38.21 35.06 30.34 4.43%
DPS 9.95 3.54 9.41 11.85 12.78 13.01 11.10 -1.80%
NAPS 4.9243 4.4704 3.9425 3.5639 2.7551 1.9809 2.1145 15.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.90 7.92 8.42 8.45 7.70 8.58 5.64 -
P/RPS 1.67 1.90 2.21 2.52 2.29 2.89 2.23 -4.70%
P/EPS 10.54 9.88 11.14 12.37 10.17 12.12 9.21 2.27%
EY 9.49 10.12 8.98 8.08 9.83 8.25 10.86 -2.22%
DY 2.40 0.76 1.91 2.45 3.30 3.07 3.98 -8.07%
P/NAPS 0.84 1.05 1.25 1.36 1.41 2.15 1.32 -7.24%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 26/05/14 29/05/13 28/05/12 24/05/11 31/05/10 -
Price 6.06 7.70 8.35 8.85 7.40 9.24 5.75 -
P/RPS 1.71 1.85 2.19 2.64 2.20 3.11 2.27 -4.60%
P/EPS 10.83 9.61 11.05 12.95 9.77 13.05 9.39 2.40%
EY 9.24 10.41 9.05 7.72 10.23 7.66 10.65 -2.33%
DY 2.33 0.78 1.93 2.34 3.43 2.85 3.90 -8.21%
P/NAPS 0.87 1.02 1.24 1.42 1.36 2.31 1.35 -7.05%

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