[RHBBANK] QoQ Cumulative Quarter 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- 54.81%
YoY- 8.81%
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,606,399 2,266,819 8,022,726 5,795,007 3,833,865 1,902,606 7,153,144 -25.44%
PBT 1,047,952 494,285 2,384,623 1,824,303 1,183,957 580,723 2,249,878 -39.93%
Tax -264,977 -130,480 -594,854 -445,563 -293,275 -144,227 -559,846 -39.29%
NP 782,975 363,805 1,789,769 1,378,740 890,682 436,496 1,690,032 -40.15%
-
NP to SH 767,527 357,194 1,784,742 1,376,878 889,396 435,551 1,687,913 -40.89%
-
Tax Rate 25.29% 26.40% 24.95% 24.42% 24.77% 24.84% 24.88% -
Total Cost 3,823,424 1,903,014 6,232,957 4,416,267 2,943,183 1,466,110 5,463,112 -21.19%
-
Net Worth 15,824,014 15,536,689 13,690,552 12,771,043 12,270,575 12,010,649 11,484,920 23.84%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 149,518 - 499,050 133,031 132,416 - 553,760 -58.25%
Div Payout % 19.48% - 27.96% 9.66% 14.89% - 32.81% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 15,824,014 15,536,689 13,690,552 12,771,043 12,270,575 12,010,649 11,484,920 23.84%
NOSH 2,491,970 2,497,860 2,259,167 2,217,194 2,206,938 2,199,752 2,179,301 9.35%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.00% 16.05% 22.31% 23.79% 23.23% 22.94% 23.63% -
ROE 4.85% 2.30% 13.04% 10.78% 7.25% 3.63% 14.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 184.85 90.75 355.12 261.37 173.72 86.49 328.23 -31.82%
EPS 30.80 14.30 79.00 62.10 40.30 19.80 77.50 -45.97%
DPS 6.00 0.00 22.09 6.00 6.00 0.00 25.41 -61.83%
NAPS 6.35 6.22 6.06 5.76 5.56 5.46 5.27 13.24%
Adjusted Per Share Value based on latest NOSH - 2,236,156
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 105.65 51.99 184.01 132.91 87.93 43.64 164.06 -25.44%
EPS 17.60 8.19 40.93 31.58 20.40 9.99 38.71 -40.90%
DPS 3.43 0.00 11.45 3.05 3.04 0.00 12.70 -58.25%
NAPS 3.6294 3.5635 3.1401 2.9292 2.8144 2.7548 2.6342 23.84%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 8.63 8.45 7.69 7.21 7.40 7.70 7.48 -
P/RPS 4.67 9.31 2.17 2.76 4.26 8.90 2.28 61.35%
P/EPS 28.02 59.09 9.73 11.61 18.36 38.89 9.66 103.52%
EY 3.57 1.69 10.27 8.61 5.45 2.57 10.35 -50.84%
DY 0.70 0.00 2.87 0.83 0.81 0.00 3.40 -65.16%
P/NAPS 1.36 1.36 1.27 1.25 1.33 1.41 1.42 -2.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 26/02/13 22/11/12 27/08/12 28/05/12 28/02/12 -
Price 7.48 8.85 7.76 7.42 7.24 7.40 7.80 -
P/RPS 4.05 9.75 2.19 2.84 4.17 8.56 2.38 42.58%
P/EPS 24.29 61.89 9.82 11.95 17.97 37.37 10.07 79.95%
EY 4.12 1.62 10.18 8.37 5.57 2.68 9.93 -44.40%
DY 0.80 0.00 2.85 0.81 0.83 0.00 3.26 -60.83%
P/NAPS 1.18 1.42 1.28 1.29 1.30 1.36 1.48 -14.02%

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