[RHBBANK] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 4.26%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 13,280,052 12,522,685 11,952,152 11,344,710 10,760,188 10,731,182 10,570,766 16.47%
PBT 3,218,822 3,150,317 3,119,055 2,945,838 2,810,862 2,691,769 2,558,132 16.60%
Tax -822,850 -801,349 -810,143 -742,377 -697,408 -646,308 -602,092 23.22%
NP 2,395,972 2,348,968 2,308,912 2,203,461 2,113,454 2,045,461 1,956,040 14.52%
-
NP to SH 2,389,711 2,344,562 2,305,196 2,199,848 2,109,986 2,040,688 1,950,145 14.55%
-
Tax Rate 25.56% 25.44% 25.97% 25.20% 24.81% 24.01% 23.54% -
Total Cost 10,884,080 10,173,717 9,643,240 9,141,249 8,646,734 8,685,721 8,614,726 16.91%
-
Net Worth 24,862,278 24,381,073 23,338,462 23,338,462 22,496,352 22,335,951 23,137,959 4.92%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,022,561 822,059 822,059 701,757 701,757 601,506 601,506 42.57%
Div Payout % 42.79% 35.06% 35.66% 31.90% 33.26% 29.48% 30.84% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 24,862,278 24,381,073 23,338,462 23,338,462 22,496,352 22,335,951 23,137,959 4.92%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 18.04% 18.76% 19.32% 19.42% 19.64% 19.06% 18.50% -
ROE 9.61% 9.62% 9.88% 9.43% 9.38% 9.14% 8.43% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 331.17 312.28 298.06 282.91 268.33 267.61 263.61 16.47%
EPS 59.59 58.47 57.49 54.86 52.62 50.89 48.63 14.55%
DPS 25.50 20.50 20.50 17.50 17.50 15.00 15.00 42.57%
NAPS 6.20 6.08 5.82 5.82 5.61 5.57 5.77 4.92%
Adjusted Per Share Value based on latest NOSH - 4,010,045
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 304.62 287.25 274.16 260.23 246.82 246.16 242.48 16.47%
EPS 54.82 53.78 52.88 50.46 48.40 46.81 44.73 14.56%
DPS 23.46 18.86 18.86 16.10 16.10 13.80 13.80 42.57%
NAPS 5.703 5.5926 5.3535 5.3535 5.1603 5.1235 5.3075 4.92%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 5.59 5.70 5.29 5.40 5.46 5.23 5.00 -
P/RPS 1.69 1.83 1.77 1.91 2.03 1.95 1.90 -7.53%
P/EPS 9.38 9.75 9.20 9.84 10.38 10.28 10.28 -5.94%
EY 10.66 10.26 10.87 10.16 9.64 9.73 9.73 6.29%
DY 4.56 3.60 3.88 3.24 3.21 2.87 3.00 32.30%
P/NAPS 0.90 0.94 0.91 0.93 0.97 0.94 0.87 2.29%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 27/02/19 27/11/18 30/08/18 31/05/18 27/02/18 -
Price 5.62 5.70 5.59 5.25 5.40 5.34 5.47 -
P/RPS 1.70 1.83 1.88 1.86 2.01 2.00 2.08 -12.61%
P/EPS 9.43 9.75 9.72 9.57 10.26 10.49 11.25 -11.12%
EY 10.60 10.26 10.28 10.45 9.74 9.53 8.89 12.48%
DY 4.54 3.60 3.67 3.33 3.24 2.81 2.74 40.15%
P/NAPS 0.91 0.94 0.96 0.90 0.96 0.96 0.95 -2.83%

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