[RHBBANK] YoY TTM Result on 31-Mar-2010 [#1]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.08%
YoY- 25.36%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 8,386,939 7,389,929 6,416,027 5,467,564 5,859,131 6,150,660 5,815,334 6.28%
PBT 2,298,185 2,220,006 2,035,652 1,697,655 1,427,569 1,173,289 900,060 16.89%
Tax -581,107 -551,903 -501,207 -366,745 -370,182 -328,829 -243,363 15.59%
NP 1,717,078 1,668,103 1,534,445 1,330,910 1,057,387 844,460 656,697 17.35%
-
NP to SH 1,706,385 1,665,713 1,528,279 1,322,452 1,054,953 789,029 483,492 23.36%
-
Tax Rate 25.29% 24.86% 24.62% 21.60% 25.93% 28.03% 27.04% -
Total Cost 6,669,861 5,721,826 4,881,582 4,136,654 4,801,744 5,306,200 5,158,637 4.37%
-
Net Worth 15,536,689 12,010,649 8,635,570 9,218,191 8,024,004 7,255,707 5,084,724 20.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 516,606 557,351 567,152 483,964 422,975 385,528 145,607 23.47%
Div Payout % 30.27% 33.46% 37.11% 36.60% 40.09% 48.86% 30.12% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 15,536,689 12,010,649 8,635,570 9,218,191 8,024,004 7,255,707 5,084,724 20.44%
NOSH 2,497,860 2,199,752 2,158,892 2,158,827 2,156,990 2,159,436 1,829,037 5.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.47% 22.57% 23.92% 24.34% 18.05% 13.73% 11.29% -
ROE 10.98% 13.87% 17.70% 14.35% 13.15% 10.87% 9.51% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 335.76 335.94 297.19 253.27 271.63 284.83 317.95 0.91%
EPS 68.31 75.72 70.79 61.26 48.91 36.54 26.43 17.13%
DPS 20.68 25.41 26.38 22.45 19.60 17.85 8.00 17.13%
NAPS 6.22 5.46 4.00 4.27 3.72 3.36 2.78 14.35%
Adjusted Per Share Value based on latest NOSH - 2,158,827
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 192.36 169.49 147.16 125.40 134.38 141.07 133.38 6.28%
EPS 39.14 38.20 35.05 30.33 24.20 18.10 11.09 23.36%
DPS 11.85 12.78 13.01 11.10 9.70 8.84 3.34 23.47%
NAPS 3.5635 2.7548 1.9806 2.1143 1.8404 1.6642 1.1662 20.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 8.45 7.70 8.58 5.64 3.54 4.78 4.78 -
P/RPS 2.52 2.29 2.89 2.23 1.30 1.68 1.50 9.02%
P/EPS 12.37 10.17 12.12 9.21 7.24 13.08 18.08 -6.12%
EY 8.08 9.83 8.25 10.86 13.82 7.64 5.53 6.51%
DY 2.45 3.30 3.07 3.98 5.54 3.73 1.67 6.58%
P/NAPS 1.36 1.41 2.15 1.32 0.95 1.42 1.72 -3.83%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 24/05/11 31/05/10 19/05/09 20/05/08 21/05/07 -
Price 8.85 7.40 9.24 5.75 4.12 5.25 4.74 -
P/RPS 2.64 2.20 3.11 2.27 1.52 1.84 1.49 9.99%
P/EPS 12.95 9.77 13.05 9.39 8.42 14.37 17.93 -5.27%
EY 7.72 10.23 7.66 10.65 11.87 6.96 5.58 5.55%
DY 2.34 3.43 2.85 3.90 4.76 3.40 1.69 5.56%
P/NAPS 1.42 1.36 2.31 1.35 1.11 1.56 1.71 -3.04%

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