[RHBBANK] YoY TTM Result on 30-Sep-2013 [#3]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.31%
YoY- -3.61%
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,829,541 10,850,707 10,090,453 9,292,404 7,716,320 6,939,475 5,832,264 10.85%
PBT 2,405,506 2,342,464 2,774,522 2,348,034 2,393,001 2,205,073 1,752,512 5.41%
Tax -609,507 -575,150 -714,279 -589,214 -591,405 -557,125 -366,801 8.82%
NP 1,795,999 1,767,314 2,060,243 1,758,820 1,801,596 1,647,948 1,385,711 4.41%
-
NP to SH 1,783,755 1,750,755 2,056,326 1,734,539 1,799,427 1,645,509 1,376,497 4.41%
-
Tax Rate 25.34% 24.55% 25.74% 25.09% 24.71% 25.27% 20.93% -
Total Cost 9,033,542 9,083,393 8,030,210 7,533,584 5,914,724 5,291,527 4,446,553 12.52%
-
Net Worth 21,616,764 18,147,360 18,290,674 16,295,830 12,880,259 10,941,976 9,656,819 14.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 630,525 154,346 261,131 532,985 516,725 632,639 484,247 4.49%
Div Payout % 35.35% 8.82% 12.70% 30.73% 28.72% 38.45% 35.18% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 21,616,764 18,147,360 18,290,674 16,295,830 12,880,259 10,941,976 9,656,819 14.35%
NOSH 4,010,045 2,592,480 2,568,915 2,518,675 2,236,156 2,188,395 2,155,539 10.88%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.58% 16.29% 20.42% 18.93% 23.35% 23.75% 23.76% -
ROE 8.25% 9.65% 11.24% 10.64% 13.97% 15.04% 14.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 270.03 418.55 392.79 368.94 345.07 317.10 270.57 -0.03%
EPS 44.48 67.53 80.05 68.87 80.47 75.19 63.86 -5.84%
DPS 15.72 6.00 10.30 21.16 23.41 29.38 22.45 -5.76%
NAPS 5.39 7.00 7.12 6.47 5.76 5.00 4.48 3.12%
Adjusted Per Share Value based on latest NOSH - 2,518,675
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 248.39 248.87 231.43 213.13 176.98 159.16 133.77 10.85%
EPS 40.91 40.16 47.16 39.78 41.27 37.74 31.57 4.40%
DPS 14.46 3.54 5.99 12.22 11.85 14.51 11.11 4.48%
NAPS 4.958 4.1623 4.1951 3.7376 2.9542 2.5096 2.2149 14.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.65 5.95 8.83 7.56 7.21 7.00 7.23 -
P/RPS 1.72 1.42 2.25 2.05 2.09 2.21 2.67 -7.06%
P/EPS 10.45 8.81 11.03 10.98 8.96 9.31 11.32 -1.32%
EY 9.56 11.35 9.07 9.11 11.16 10.74 8.83 1.33%
DY 3.38 1.01 1.17 2.80 3.25 4.20 3.11 1.39%
P/NAPS 0.86 0.85 1.24 1.17 1.25 1.40 1.61 -9.91%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 30/11/15 20/11/14 29/11/13 22/11/12 29/11/11 29/11/10 -
Price 4.75 5.56 8.27 7.61 7.42 7.38 7.96 -
P/RPS 1.76 1.33 2.11 2.06 2.15 2.33 2.94 -8.18%
P/EPS 10.68 8.23 10.33 11.05 9.22 9.81 12.47 -2.54%
EY 9.36 12.15 9.68 9.05 10.84 10.19 8.02 2.60%
DY 3.31 1.08 1.25 2.78 3.15 3.98 2.82 2.70%
P/NAPS 0.88 0.79 1.16 1.18 1.29 1.48 1.78 -11.06%

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