[RHBBANK] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 21.87%
YoY- 67.12%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,792,616 1,436,478 1,338,919 1,498,764 1,630,672 1,314,622 1,076,881 8.86%
PBT 510,854 447,948 400,061 361,886 287,441 202,284 160,338 21.29%
Tax -128,641 -107,272 -96,254 -90,010 -72,024 -52,834 -64,919 12.06%
NP 382,213 340,676 303,807 271,876 215,417 149,450 95,419 26.00%
-
NP to SH 381,398 339,030 301,529 271,069 162,198 111,091 95,419 25.96%
-
Tax Rate 25.18% 23.95% 24.06% 24.87% 25.06% 26.12% 40.49% -
Total Cost 1,410,403 1,095,802 1,035,112 1,226,888 1,415,255 1,165,172 981,462 6.22%
-
Net Worth 8,672,944 9,328,724 8,055,131 7,206,992 5,139,307 4,680,391 3,174,516 18.22%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 173,458 107,971 107,688 193,620 91,122 36,423 64,224 18.00%
Div Payout % 45.48% 31.85% 35.71% 71.43% 56.18% 32.79% 67.31% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 8,672,944 9,328,724 8,055,131 7,206,992 5,139,307 4,680,391 3,174,516 18.22%
NOSH 2,168,236 2,159,426 2,153,778 2,151,341 1,822,449 1,821,163 1,834,980 2.81%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.32% 23.72% 22.69% 18.14% 13.21% 11.37% 8.86% -
ROE 4.40% 3.63% 3.74% 3.76% 3.16% 2.37% 3.01% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 82.68 66.52 62.17 69.67 89.48 72.19 58.69 5.87%
EPS 17.60 15.70 14.00 12.60 8.90 6.10 5.20 22.52%
DPS 8.00 5.00 5.00 9.00 5.00 2.00 3.50 14.76%
NAPS 4.00 4.32 3.74 3.35 2.82 2.57 1.73 14.98%
Adjusted Per Share Value based on latest NOSH - 2,151,341
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 41.12 32.95 30.71 34.38 37.41 30.16 24.70 8.86%
EPS 8.75 7.78 6.92 6.22 3.72 2.55 2.19 25.95%
DPS 3.98 2.48 2.47 4.44 2.09 0.84 1.47 18.04%
NAPS 1.9894 2.1399 1.8477 1.6532 1.1789 1.0736 0.7282 18.22%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 9.16 5.88 4.14 4.22 4.82 2.75 2.10 -
P/RPS 11.08 8.84 6.66 6.06 5.39 3.81 3.58 20.70%
P/EPS 52.07 37.45 29.57 33.49 54.16 45.08 40.38 4.32%
EY 1.92 2.67 3.38 2.99 1.85 2.22 2.48 -4.17%
DY 0.87 0.85 1.21 2.13 1.04 0.73 1.67 -10.29%
P/NAPS 2.29 1.36 1.11 1.26 1.71 1.07 1.21 11.21%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 24/08/10 24/08/09 29/08/08 27/08/07 29/08/06 30/08/05 -
Price 8.90 6.73 4.60 4.18 5.30 2.70 2.32 -
P/RPS 10.76 10.12 7.40 6.00 5.92 3.74 3.95 18.16%
P/EPS 50.60 42.87 32.86 33.17 59.55 44.26 44.62 2.11%
EY 1.98 2.33 3.04 3.01 1.68 2.26 2.24 -2.03%
DY 0.90 0.74 1.09 2.15 0.94 0.74 1.51 -8.25%
P/NAPS 2.23 1.56 1.23 1.25 1.88 1.05 1.34 8.85%

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