[RHBBANK] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.59%
YoY- 33.7%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,425,446 5,544,106 5,699,286 5,859,131 6,005,398 6,012,072 6,018,752 -6.66%
PBT 1,538,420 1,423,258 1,465,744 1,427,569 1,422,449 1,426,650 1,247,734 14.93%
Tax -329,814 -355,895 -376,426 -370,182 -372,694 -399,183 -346,815 -3.28%
NP 1,208,606 1,067,363 1,089,318 1,057,387 1,049,755 1,027,467 900,919 21.57%
-
NP to SH 1,201,363 1,061,878 1,085,413 1,054,953 1,048,734 1,025,015 897,900 21.35%
-
Tax Rate 21.44% 25.01% 25.68% 25.93% 26.20% 27.98% 27.80% -
Total Cost 4,216,840 4,476,743 4,609,968 4,801,744 4,955,643 4,984,605 5,117,833 -12.08%
-
Net Worth 8,711,482 8,424,226 8,055,131 8,024,004 7,854,322 7,555,445 7,206,992 13.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 483,964 337,043 337,043 422,975 422,975 379,789 488,026 -0.55%
Div Payout % 40.28% 31.74% 31.05% 40.09% 40.33% 37.05% 54.35% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 8,711,482 8,424,226 8,055,131 8,024,004 7,854,322 7,555,445 7,206,992 13.43%
NOSH 2,156,307 2,160,058 2,153,778 2,156,990 2,163,725 2,158,698 2,151,341 0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.28% 19.25% 19.11% 18.05% 17.48% 17.09% 14.97% -
ROE 13.79% 12.61% 13.47% 13.15% 13.35% 13.57% 12.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 251.61 256.66 264.62 271.63 277.55 278.50 279.77 -6.81%
EPS 55.71 49.16 50.40 48.91 48.47 47.48 41.74 21.15%
DPS 22.45 15.60 15.60 19.60 19.60 17.60 22.60 -0.44%
NAPS 4.04 3.90 3.74 3.72 3.63 3.50 3.35 13.25%
Adjusted Per Share Value based on latest NOSH - 2,156,990
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 124.44 127.16 130.72 134.38 137.74 137.89 138.05 -6.66%
EPS 27.55 24.36 24.89 24.20 24.05 23.51 20.59 21.36%
DPS 11.10 7.73 7.73 9.70 9.70 8.71 11.19 -0.53%
NAPS 1.9981 1.9322 1.8475 1.8404 1.8015 1.7329 1.653 13.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.30 5.07 4.14 3.54 3.90 4.00 4.22 -
P/RPS 2.11 1.98 1.56 1.30 1.41 1.44 1.51 24.91%
P/EPS 9.51 10.31 8.21 7.24 8.05 8.42 10.11 -3.98%
EY 10.51 9.70 12.17 13.82 12.43 11.87 9.89 4.12%
DY 4.24 3.08 3.77 5.54 5.03 4.40 5.36 -14.43%
P/NAPS 1.31 1.30 1.11 0.95 1.07 1.14 1.26 2.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 24/08/09 19/05/09 24/02/09 24/11/08 29/08/08 -
Price 5.28 5.47 4.60 4.12 3.74 3.64 4.18 -
P/RPS 2.10 2.13 1.74 1.52 1.35 1.31 1.49 25.62%
P/EPS 9.48 11.13 9.13 8.42 7.72 7.67 10.02 -3.61%
EY 10.55 8.99 10.96 11.87 12.96 13.04 9.98 3.76%
DY 4.25 2.85 3.39 4.76 5.24 4.84 5.41 -14.82%
P/NAPS 1.31 1.40 1.23 1.11 1.03 1.04 1.25 3.16%

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