[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 38.89%
YoY- 14.55%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,441,426 2,835,342 1,398,864 5,425,446 4,034,608 2,695,665 1,356,746 120.31%
PBT 1,375,396 922,180 474,232 1,538,420 1,161,304 715,058 314,997 166.90%
Tax -327,623 -228,979 -121,707 -329,814 -290,636 -181,030 -84,776 146.06%
NP 1,047,773 693,201 352,525 1,208,606 870,668 534,028 230,221 174.37%
-
NP to SH 1,040,113 688,760 349,730 1,201,363 864,979 530,170 228,641 174.29%
-
Tax Rate 23.82% 24.83% 25.66% 21.44% 25.03% 25.32% 26.91% -
Total Cost 3,393,653 2,142,141 1,046,339 4,216,840 3,163,940 2,161,637 1,126,525 108.44%
-
Net Worth 9,647,425 9,298,260 9,218,191 8,698,040 8,391,587 8,060,308 8,024,004 13.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 107,672 107,618 - 483,344 107,584 107,758 - -
Div Payout % 10.35% 15.63% - 40.23% 12.44% 20.33% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 9,647,425 9,298,260 9,218,191 8,698,040 8,391,587 8,060,308 8,024,004 13.05%
NOSH 2,153,443 2,152,375 2,158,827 2,152,980 2,151,689 2,155,162 2,156,990 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.59% 24.45% 25.20% 22.28% 21.58% 19.81% 16.97% -
ROE 10.78% 7.41% 3.79% 13.81% 10.31% 6.58% 2.85% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 206.25 131.73 64.80 252.00 187.51 125.08 62.90 120.55%
EPS 48.30 32.00 16.20 55.80 40.20 24.60 10.60 174.59%
DPS 5.00 5.00 0.00 22.45 5.00 5.00 0.00 -
NAPS 4.48 4.32 4.27 4.04 3.90 3.74 3.72 13.18%
Adjusted Per Share Value based on latest NOSH - 2,156,307
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.87 65.03 32.08 124.44 92.54 61.83 31.12 120.30%
EPS 23.86 15.80 8.02 27.55 19.84 12.16 5.24 174.46%
DPS 2.47 2.47 0.00 11.09 2.47 2.47 0.00 -
NAPS 2.2127 2.1326 2.1143 1.995 1.9247 1.8487 1.8404 13.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.23 5.88 5.64 5.30 5.07 4.14 3.54 -
P/RPS 3.51 4.46 8.70 2.10 2.70 3.31 5.63 -26.99%
P/EPS 14.97 18.38 34.81 9.50 12.61 16.83 33.40 -41.40%
EY 6.68 5.44 2.87 10.53 7.93 5.94 2.99 70.81%
DY 0.69 0.85 0.00 4.24 0.99 1.21 0.00 -
P/NAPS 1.61 1.36 1.32 1.31 1.30 1.11 0.95 42.10%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 31/05/10 25/02/10 18/11/09 24/08/09 19/05/09 -
Price 7.96 6.73 5.75 5.28 5.47 4.60 4.12 -
P/RPS 3.86 5.11 8.87 2.10 2.92 3.68 6.55 -29.68%
P/EPS 16.48 21.03 35.49 9.46 13.61 18.70 38.87 -43.53%
EY 6.07 4.75 2.82 10.57 7.35 5.35 2.57 77.25%
DY 0.63 0.74 0.00 4.25 0.91 1.09 0.00 -
P/NAPS 1.78 1.56 1.35 1.31 1.40 1.23 1.11 36.96%

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