[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -77.0%
YoY- -9.41%
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 12,593,365 9,512,344 6,502,688 3,230,238 13,528,464 10,103,528 6,765,899 51.02%
PBT 2,677,533 2,103,326 1,266,505 752,264 3,350,444 2,498,650 1,664,684 37.08%
Tax -638,381 -503,515 -290,670 -180,104 -862,635 -633,618 -416,457 32.77%
NP 2,039,152 1,599,811 975,835 572,160 2,487,809 1,865,032 1,248,227 38.50%
-
NP to SH 2,032,530 1,593,899 971,650 570,880 2,482,432 1,861,424 1,245,596 38.39%
-
Tax Rate 23.84% 23.94% 22.95% 23.94% 25.75% 25.36% 25.02% -
Total Cost 10,554,213 7,912,533 5,526,853 2,658,078 11,040,655 8,238,496 5,517,672 53.78%
-
Net Worth 27,027,702 27,308,406 26,546,497 26,065,292 25,784,588 25,824,690 24,862,278 5.69%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 707,772 - - - 1,243,113 501,255 501,255 25.72%
Div Payout % 34.82% - - - 50.08% 26.93% 40.24% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 27,027,702 27,308,406 26,546,497 26,065,292 25,784,588 25,824,690 24,862,278 5.69%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 16.19% 16.82% 15.01% 17.71% 18.39% 18.46% 18.45% -
ROE 7.52% 5.84% 3.66% 2.19% 9.63% 7.21% 5.01% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 314.05 237.21 162.16 80.55 337.36 251.96 168.72 51.03%
EPS 50.69 39.75 24.23 14.24 61.91 46.42 31.06 38.41%
DPS 17.65 0.00 0.00 0.00 31.00 12.50 12.50 25.72%
NAPS 6.74 6.81 6.62 6.50 6.43 6.44 6.20 5.69%
Adjusted Per Share Value based on latest NOSH - 4,010,045
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 288.87 218.20 149.16 74.10 310.32 231.76 155.20 51.02%
EPS 46.62 36.56 22.29 13.10 56.94 42.70 28.57 38.39%
DPS 16.24 0.00 0.00 0.00 28.52 11.50 11.50 25.73%
NAPS 6.1997 6.2641 6.0894 5.979 5.9146 5.9238 5.703 5.69%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 5.45 4.57 4.79 4.69 5.78 5.64 5.59 -
P/RPS 1.74 1.93 2.95 5.82 1.71 2.24 3.31 -34.73%
P/EPS 10.75 11.50 19.77 32.94 9.34 12.15 18.00 -28.97%
EY 9.30 8.70 5.06 3.04 10.71 8.23 5.56 40.68%
DY 3.24 0.00 0.00 0.00 5.36 2.22 2.24 27.75%
P/NAPS 0.81 0.67 0.72 0.72 0.90 0.88 0.90 -6.75%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 27/02/20 25/11/19 26/08/19 -
Price 5.42 5.17 4.58 4.80 5.60 5.76 5.48 -
P/RPS 1.73 2.18 2.82 5.96 1.66 2.29 3.25 -34.19%
P/EPS 10.69 13.01 18.90 33.72 9.05 12.41 17.64 -28.27%
EY 9.35 7.69 5.29 2.97 11.05 8.06 5.67 39.36%
DY 3.26 0.00 0.00 0.00 5.54 2.17 2.28 26.78%
P/NAPS 0.80 0.76 0.69 0.74 0.87 0.89 0.88 -6.12%

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