[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 96.94%
YoY- 29.91%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 4,606,399 3,833,865 3,458,437 2,835,342 2,695,665 3,001,777 3,139,846 6.59%
PBT 1,047,952 1,183,957 1,121,449 922,180 715,058 671,763 560,942 10.96%
Tax -264,977 -293,275 -280,811 -228,979 -181,030 -177,298 -145,331 10.51%
NP 782,975 890,682 840,638 693,201 534,028 494,465 415,611 11.12%
-
NP to SH 767,527 889,396 839,149 688,760 530,170 493,491 308,521 16.38%
-
Tax Rate 25.29% 24.77% 25.04% 24.83% 25.32% 26.39% 25.91% -
Total Cost 3,823,424 2,943,183 2,617,799 2,142,141 2,161,637 2,507,312 2,724,235 5.80%
-
Net Worth 15,824,014 12,270,575 8,654,517 9,298,260 8,060,308 7,219,191 5,148,101 20.56%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 149,518 132,416 173,090 107,618 107,758 193,948 91,278 8.56%
Div Payout % 19.48% 14.89% 20.63% 15.63% 20.33% 39.30% 29.59% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 15,824,014 12,270,575 8,654,517 9,298,260 8,060,308 7,219,191 5,148,101 20.56%
NOSH 2,491,970 2,206,938 2,163,629 2,152,375 2,155,162 2,154,982 1,825,568 5.31%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.00% 23.23% 24.31% 24.45% 19.81% 16.47% 13.24% -
ROE 4.85% 7.25% 9.70% 7.41% 6.58% 6.84% 5.99% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 184.85 173.72 159.84 131.73 125.08 139.29 171.99 1.20%
EPS 30.80 40.30 38.80 32.00 24.60 22.90 16.90 10.51%
DPS 6.00 6.00 8.00 5.00 5.00 9.00 5.00 3.08%
NAPS 6.35 5.56 4.00 4.32 3.74 3.35 2.82 14.47%
Adjusted Per Share Value based on latest NOSH - 2,159,426
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 105.65 87.93 79.32 65.03 61.83 68.85 72.02 6.58%
EPS 17.60 20.40 19.25 15.80 12.16 11.32 7.08 16.37%
DPS 3.43 3.04 3.97 2.47 2.47 4.45 2.09 8.59%
NAPS 3.6294 2.8144 1.985 2.1326 1.8487 1.6558 1.1808 20.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 8.63 7.40 9.16 5.88 4.14 4.22 4.82 -
P/RPS 4.67 4.26 5.73 4.46 3.31 3.03 2.80 8.89%
P/EPS 28.02 18.36 23.62 18.38 16.83 18.43 28.52 -0.29%
EY 3.57 5.45 4.23 5.44 5.94 5.43 3.51 0.28%
DY 0.70 0.81 0.87 0.85 1.21 2.13 1.04 -6.37%
P/NAPS 1.36 1.33 2.29 1.36 1.11 1.26 1.71 -3.74%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 27/08/12 24/08/11 24/08/10 24/08/09 29/08/08 27/08/07 -
Price 7.48 7.24 8.90 6.73 4.60 4.18 5.30 -
P/RPS 4.05 4.17 5.57 5.11 3.68 3.00 3.08 4.66%
P/EPS 24.29 17.97 22.95 21.03 18.70 18.25 31.36 -4.16%
EY 4.12 5.57 4.36 4.75 5.35 5.48 3.19 4.35%
DY 0.80 0.83 0.90 0.74 1.09 2.15 0.94 -2.64%
P/NAPS 1.18 1.30 2.23 1.56 1.23 1.25 1.88 -7.46%

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