[RHBBANK] QoQ TTM Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 11.35%
YoY- 15.97%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 11,344,710 10,760,188 10,731,182 10,570,766 10,426,048 10,508,710 10,476,212 5.44%
PBT 2,945,838 2,810,862 2,691,769 2,558,132 2,300,664 2,319,217 2,134,641 23.92%
Tax -742,377 -697,408 -646,308 -602,092 -550,010 -548,090 -512,103 28.05%
NP 2,203,461 2,113,454 2,045,461 1,956,040 1,750,654 1,771,127 1,622,538 22.61%
-
NP to SH 2,199,848 2,109,986 2,040,688 1,950,145 1,751,311 1,767,810 1,617,016 22.75%
-
Tax Rate 25.20% 24.81% 24.01% 23.54% 23.91% 23.63% 23.99% -
Total Cost 9,141,249 8,646,734 8,685,721 8,614,726 8,675,394 8,737,583 8,853,674 2.15%
-
Net Worth 23,338,462 22,496,352 22,335,951 23,137,959 23,017,657 22,576,553 22,295,849 3.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 701,757 701,757 601,506 601,506 481,205 481,205 477,427 29.24%
Div Payout % 31.90% 33.26% 29.48% 30.84% 27.48% 27.22% 29.53% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 23,338,462 22,496,352 22,335,951 23,137,959 23,017,657 22,576,553 22,295,849 3.09%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.42% 19.64% 19.06% 18.50% 16.79% 16.85% 15.49% -
ROE 9.43% 9.38% 9.14% 8.43% 7.61% 7.83% 7.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 282.91 268.33 267.61 263.61 260.00 262.06 261.25 5.44%
EPS 54.86 52.62 50.89 48.63 43.67 44.08 40.32 22.76%
DPS 17.50 17.50 15.00 15.00 12.00 12.00 12.00 28.56%
NAPS 5.82 5.61 5.57 5.77 5.74 5.63 5.56 3.09%
Adjusted Per Share Value based on latest NOSH - 4,010,045
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 260.23 246.82 246.16 242.48 239.16 241.05 240.31 5.44%
EPS 50.46 48.40 46.81 44.73 40.17 40.55 37.09 22.75%
DPS 16.10 16.10 13.80 13.80 11.04 11.04 10.95 29.27%
NAPS 5.3535 5.1603 5.1235 5.3075 5.2799 5.1787 5.1143 3.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 5.40 5.46 5.23 5.00 5.03 5.06 5.17 -
P/RPS 1.91 2.03 1.95 1.90 1.93 1.93 1.98 -2.36%
P/EPS 9.84 10.38 10.28 10.28 11.52 11.48 12.82 -16.15%
EY 10.16 9.64 9.73 9.73 8.68 8.71 7.80 19.25%
DY 3.24 3.21 2.87 3.00 2.39 2.37 2.32 24.91%
P/NAPS 0.93 0.97 0.94 0.87 0.88 0.90 0.93 0.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 31/05/18 27/02/18 27/11/17 29/08/17 23/05/17 -
Price 5.25 5.40 5.34 5.47 4.90 5.05 5.29 -
P/RPS 1.86 2.01 2.00 2.08 1.88 1.93 2.02 -5.34%
P/EPS 9.57 10.26 10.49 11.25 11.22 11.46 13.12 -18.95%
EY 10.45 9.74 9.53 8.89 8.91 8.73 7.62 23.41%
DY 3.33 3.24 2.81 2.74 2.45 2.38 2.27 29.07%
P/NAPS 0.90 0.96 0.96 0.95 0.85 0.90 0.95 -3.53%

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