[RHBBANK] QoQ 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,292,404 8,795,260 8,386,939 8,022,726 7,716,320 7,528,572 7,389,929 16.48%
PBT 2,348,034 2,248,618 2,298,185 2,384,623 2,393,001 2,312,386 2,220,006 3.80%
Tax -589,214 -566,556 -581,107 -594,854 -591,405 -572,310 -551,903 4.45%
NP 1,758,820 1,682,062 1,717,078 1,789,769 1,801,596 1,740,076 1,668,103 3.59%
-
NP to SH 1,734,539 1,662,873 1,706,385 1,784,742 1,799,427 1,738,160 1,665,713 2.73%
-
Tax Rate 25.09% 25.20% 25.29% 24.95% 24.71% 24.75% 24.86% -
Total Cost 7,533,584 7,113,198 6,669,861 6,232,957 5,914,724 5,788,496 5,721,826 20.10%
-
Net Worth 16,295,830 15,791,603 15,536,689 14,454,127 12,880,259 12,309,161 12,010,649 22.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 532,985 532,985 516,606 516,606 516,725 516,725 557,351 -2.93%
Div Payout % 30.73% 32.05% 30.27% 28.95% 28.72% 29.73% 33.46% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 16,295,830 15,791,603 15,536,689 14,454,127 12,880,259 12,309,161 12,010,649 22.53%
NOSH 2,518,675 2,486,866 2,497,860 2,385,169 2,236,156 2,213,878 2,199,752 9.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.93% 19.12% 20.47% 22.31% 23.35% 23.11% 22.57% -
ROE 10.64% 10.53% 10.98% 12.35% 13.97% 14.12% 13.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 368.94 353.67 335.76 336.36 345.07 340.06 335.94 6.43%
EPS 68.87 66.87 68.31 74.83 80.47 78.51 75.72 -6.12%
DPS 21.16 21.43 20.68 21.66 23.41 23.41 25.41 -11.47%
NAPS 6.47 6.35 6.22 6.06 5.76 5.56 5.46 11.96%
Adjusted Per Share Value based on latest NOSH - 2,385,169
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 213.13 201.73 192.36 184.01 176.98 172.67 169.49 16.48%
EPS 39.78 38.14 39.14 40.93 41.27 39.87 38.20 2.73%
DPS 12.22 12.22 11.85 11.85 11.85 11.85 12.78 -2.94%
NAPS 3.7376 3.6219 3.5635 3.3152 2.9542 2.8232 2.7548 22.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.56 8.63 8.45 7.69 7.21 7.40 7.70 -
P/RPS 2.05 2.44 2.52 2.29 2.09 2.18 2.29 -7.10%
P/EPS 10.98 12.91 12.37 10.28 8.96 9.43 10.17 5.23%
EY 9.11 7.75 8.08 9.73 11.16 10.61 9.83 -4.94%
DY 2.80 2.48 2.45 2.82 3.25 3.16 3.30 -10.36%
P/NAPS 1.17 1.36 1.36 1.27 1.25 1.33 1.41 -11.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 29/05/13 26/02/13 22/11/12 27/08/12 28/05/12 -
Price 7.61 7.48 8.85 7.76 7.42 7.24 7.40 -
P/RPS 2.06 2.11 2.64 2.31 2.15 2.13 2.20 -4.28%
P/EPS 11.05 11.19 12.95 10.37 9.22 9.22 9.77 8.54%
EY 9.05 8.94 7.72 9.64 10.84 10.84 10.23 -7.83%
DY 2.78 2.87 2.34 2.79 3.15 3.23 3.43 -13.05%
P/NAPS 1.18 1.18 1.42 1.28 1.29 1.30 1.36 -9.02%

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