[RHBBANK] QoQ TTM Result on 31-Dec-2016 [#4]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -5.73%
YoY- 3.3%
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 10,426,048 10,508,710 10,476,212 10,568,789 10,829,541 10,838,193 10,843,979 -2.58%
PBT 2,300,664 2,319,217 2,134,641 2,231,841 2,405,506 2,072,038 2,327,605 -0.77%
Tax -550,010 -548,090 -512,103 -544,253 -609,507 -557,338 -607,012 -6.35%
NP 1,750,654 1,771,127 1,622,538 1,687,588 1,795,999 1,514,700 1,720,593 1.16%
-
NP to SH 1,751,311 1,767,810 1,617,016 1,681,624 1,783,755 1,507,689 1,716,546 1.34%
-
Tax Rate 23.91% 23.63% 23.99% 24.39% 25.34% 26.90% 26.08% -
Total Cost 8,675,394 8,737,583 8,853,674 8,881,201 9,033,542 9,323,493 9,123,386 -3.29%
-
Net Worth 23,017,657 22,576,553 22,295,849 21,734,444 21,616,764 20,774,072 21,467,327 4.75%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 481,205 481,205 477,427 477,427 630,525 630,525 433,801 7.15%
Div Payout % 27.48% 27.22% 29.53% 28.39% 35.35% 41.82% 25.27% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 23,017,657 22,576,553 22,295,849 21,734,444 21,616,764 20,774,072 21,467,327 4.75%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 3,939,368 3,074,674 19.35%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 16.79% 16.85% 15.49% 15.97% 16.58% 13.98% 15.87% -
ROE 7.61% 7.83% 7.25% 7.74% 8.25% 7.26% 8.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 260.00 262.06 261.25 263.56 270.03 275.47 353.60 -18.51%
EPS 43.67 44.08 40.32 41.94 44.48 38.32 55.97 -15.23%
DPS 12.00 12.00 12.00 11.91 15.72 16.03 14.15 -10.39%
NAPS 5.74 5.63 5.56 5.42 5.39 5.28 7.00 -12.38%
Adjusted Per Share Value based on latest NOSH - 4,010,045
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 239.16 241.05 240.31 242.43 248.41 248.61 248.74 -2.58%
EPS 40.17 40.55 37.09 38.57 40.92 34.58 39.37 1.34%
DPS 11.04 11.04 10.95 10.95 14.46 14.46 9.95 7.16%
NAPS 5.2799 5.1787 5.1143 4.9855 4.9586 4.7653 4.9243 4.75%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 5.03 5.06 5.17 4.71 4.65 5.12 5.90 -
P/RPS 1.93 1.93 1.98 1.79 1.72 1.86 1.67 10.11%
P/EPS 11.52 11.48 12.82 11.23 10.45 13.36 10.54 6.10%
EY 8.68 8.71 7.80 8.90 9.56 7.48 9.49 -5.76%
DY 2.39 2.37 2.32 2.53 3.38 3.13 2.40 -0.27%
P/NAPS 0.88 0.90 0.93 0.87 0.86 0.97 0.84 3.14%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 23/05/17 24/02/17 23/11/16 24/08/16 25/05/16 -
Price 4.90 5.05 5.29 4.93 4.75 4.99 6.06 -
P/RPS 1.88 1.93 2.02 1.87 1.76 1.81 1.71 6.51%
P/EPS 11.22 11.46 13.12 11.76 10.68 13.02 10.83 2.38%
EY 8.91 8.73 7.62 8.51 9.36 7.68 9.24 -2.39%
DY 2.45 2.38 2.27 2.41 3.31 3.21 2.33 3.40%
P/NAPS 0.85 0.90 0.95 0.91 0.88 0.95 0.87 -1.53%

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