[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 31.76%
YoY- 28.82%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 9,328,511 5,843,699 2,857,780 11,748,749 8,856,965 5,830,527 2,905,034 117.50%
PBT 2,948,642 1,909,352 890,550 3,528,753 2,606,196 1,777,396 863,955 126.51%
Tax -1,010,562 -672,517 -289,298 -905,621 -614,325 -423,306 -213,327 181.79%
NP 1,938,080 1,236,835 601,252 2,623,132 1,991,871 1,354,090 650,628 106.88%
-
NP to SH 1,935,573 1,235,095 600,267 2,618,388 1,987,223 1,351,631 650,288 106.78%
-
Tax Rate 34.27% 35.22% 32.49% 25.66% 23.57% 23.82% 24.69% -
Total Cost 7,390,431 4,606,864 2,256,528 9,125,617 6,865,094 4,476,437 2,254,406 120.51%
-
Net Worth 28,044,431 27,051,673 28,067,858 27,806,567 27,827,307 27,520,536 26,666,799 3.41%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 631,811 623,147 - 1,645,821 609,588 601,506 - -
Div Payout % 32.64% 50.45% - 62.86% 30.68% 44.50% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 28,044,431 27,051,673 28,067,858 27,806,567 27,827,307 27,520,536 26,666,799 3.41%
NOSH 4,212,077 4,212,077 4,142,918 4,142,918 4,068,360 4,010,045 4,010,045 3.32%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 20.78% 21.17% 21.04% 22.33% 22.49% 23.22% 22.40% -
ROE 6.90% 4.57% 2.14% 9.42% 7.14% 4.91% 2.44% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 221.47 140.67 68.98 285.54 217.94 145.40 72.44 110.50%
EPS 46.42 29.77 14.49 64.65 49.33 33.71 16.22 101.44%
DPS 15.00 15.00 0.00 40.00 15.00 15.00 0.00 -
NAPS 6.6581 6.5117 6.7749 6.7581 6.8474 6.8629 6.65 0.08%
Adjusted Per Share Value based on latest NOSH - 4,142,918
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 213.98 134.05 65.55 269.50 203.17 133.74 66.64 117.49%
EPS 44.40 28.33 13.77 60.06 45.58 31.00 14.92 106.75%
DPS 14.49 14.29 0.00 37.75 13.98 13.80 0.00 -
NAPS 6.433 6.2052 6.4383 6.3784 6.3832 6.3128 6.117 3.41%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.56 5.73 5.96 5.37 5.46 5.40 5.37 -
P/RPS 2.51 4.07 8.64 1.88 2.51 3.71 7.41 -51.37%
P/EPS 12.10 19.27 41.13 8.44 11.17 16.02 33.11 -48.85%
EY 8.26 5.19 2.43 11.85 8.96 6.24 3.02 95.45%
DY 2.70 2.62 0.00 7.45 2.75 2.78 0.00 -
P/NAPS 0.84 0.88 0.88 0.79 0.80 0.79 0.81 2.45%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 28/02/22 30/11/21 27/08/21 27/05/21 -
Price 5.67 5.81 5.91 5.80 5.31 5.51 5.27 -
P/RPS 2.56 4.13 8.57 2.03 2.44 3.79 7.27 -50.10%
P/EPS 12.34 19.54 40.79 9.11 10.86 16.35 32.50 -47.53%
EY 8.10 5.12 2.45 10.97 9.21 6.12 3.08 90.41%
DY 2.65 2.58 0.00 6.90 2.82 2.72 0.00 -
P/NAPS 0.85 0.89 0.87 0.86 0.78 0.80 0.79 4.99%

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