[RHBBANK] QoQ TTM Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	16,131,608	15,400,681	14,338,899	13,278,708	12,220,295	11,761,921	11,701,853	23.84%
YoY %	4.75%	7.40%	7.98%	8.66%	3.90%	0.51%	-	-
Horiz. %	137.86%	131.61%	122.54%	113.48%	104.43%	100.51%	100.00%	-
PBT	4,169,732	4,329,704	4,285,416	4,170,784	3,871,199	3,660,709	3,555,348	11.20%
YoY %	-3.69%	1.03%	2.75%	7.74%	5.75%	2.96%	-	-
Horiz. %	117.28%	121.78%	120.53%	117.31%	108.88%	102.96%	100.00%	-
Tax	-1,172,577	-1,282,190	-1,412,018	-1,458,763	-1,301,858	-1,154,832	-981,592	12.57%
YoY %	8.55%	9.19%	3.20%	-12.05%	-12.73%	-17.65%	-	-
Horiz. %	119.46%	130.62%	143.85%	148.61%	132.63%	117.65%	100.00%	-
NP	2,997,155	3,047,514	2,873,398	2,712,021	2,569,341	2,505,877	2,573,756	10.67%
YoY %	-1.65%	6.06%	5.95%	5.55%	2.53%	-2.64%	-	-
Horiz. %	116.45%	118.41%	111.64%	105.37%	99.83%	97.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,992,432	3,042,961	2,869,089	2,707,688	2,566,738	2,501,852	2,568,367	10.71%
YoY %	-1.66%	6.06%	5.96%	5.49%	2.59%	-2.59%	-	-
Horiz. %	116.51%	118.48%	111.71%	105.42%	99.94%	97.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.12%	29.61%	32.95%	34.98%	33.63%	31.55%	27.61%	-
YoY %	-5.03%	-10.14%	-5.80%	4.01%	6.59%	14.27%	-	-
Horiz. %	101.85%	107.24%	119.34%	126.69%	121.80%	114.27%	100.00%	-
Total Cost	13,134,453	12,353,167	11,465,501	10,566,687	9,650,954	9,256,044	9,128,097	27.42%
YoY %	6.32%	7.74%	8.51%	9.49%	4.27%	1.40%	-	-
Horiz. %	143.89%	135.33%	125.61%	115.76%	105.73%	101.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,910,137	29,907,515	29,884,096	28,619,247	28,044,431	27,051,673	28,067,858	4.32%
YoY %	0.01%	0.08%	4.42%	2.05%	3.67%	-3.62%	-	-
Horiz. %	106.56%	106.55%	106.47%	101.96%	99.92%	96.38%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	1,698,419	1,698,419	1,681,442	1,681,442	1,651,786	1,651,786	1,630,145	2.77%
YoY %	0.00%	1.01%	0.00%	1.80%	0.00%	1.33%	-	-
Horiz. %	104.19%	104.19%	103.15%	103.15%	101.33%	101.33%	100.00%	-
Div Payout %	56.76%	55.81%	58.61%	62.10%	64.35%	66.02%	63.47%	-
YoY %	1.70%	-4.78%	-5.62%	-3.50%	-2.53%	4.02%	-	-
Horiz. %	89.43%	87.93%	92.34%	97.84%	101.39%	104.02%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	29,910,137	29,907,515	29,884,096	28,619,247	28,044,431	27,051,673	28,067,858	4.32%
YoY %	0.01%	0.08%	4.42%	2.05%	3.67%	-3.62%	-	-
Horiz. %	106.56%	106.55%	106.47%	101.96%	99.92%	96.38%	100.00%	-
NOSH	4,286,348	4,286,348	4,247,373	4,247,373	4,212,077	4,212,077	4,142,918	2.29%
YoY %	0.00%	0.92%	0.00%	0.84%	0.00%	1.67%	-	-
Horiz. %	103.46%	103.46%	102.52%	102.52%	101.67%	101.67%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	18.58%	19.79%	20.04%	20.42%	21.03%	21.30%	21.99%	-
YoY %	-6.11%	-1.25%	-1.86%	-2.90%	-1.27%	-3.14%	-	-
Horiz. %	84.49%	90.00%	91.13%	92.86%	95.63%	96.86%	100.00%	-
ROE	10.00%	10.17%	9.60%	9.46%	9.15%	9.25%	9.15%	-
YoY %	-1.67%	5.94%	1.48%	3.39%	-1.08%	1.09%	-	-
Horiz. %	109.29%	111.15%	104.92%	103.39%	100.00%	101.09%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	376.35	360.88	337.59	313.68	290.13	283.13	282.45	21.06%
YoY %	4.29%	6.90%	7.62%	8.12%	2.47%	0.24%	-	-
Horiz. %	133.24%	127.77%	119.52%	111.06%	102.72%	100.24%	100.00%	-
EPS	69.81	71.31	67.55	63.96	60.94	60.22	61.99	8.23%
YoY %	-2.10%	5.57%	5.61%	4.96%	1.20%	-2.86%	-	-
Horiz. %	112.61%	115.03%	108.97%	103.18%	98.31%	97.14%	100.00%	-
DPS	40.00	40.00	39.59	39.72	39.22	39.76	39.35	1.09%
YoY %	0.00%	1.04%	-0.33%	1.27%	-1.36%	1.04%	-	-
Horiz. %	101.65%	101.65%	100.61%	100.94%	99.67%	101.04%	100.00%	-
NAPS	6.978	7.0082	7.0359	6.7607	6.6581	6.5117	6.7749	1.98%
YoY %	-0.43%	-0.39%	4.07%	1.54%	2.25%	-3.88%	-	-
Horiz. %	103.00%	103.44%	103.85%	99.79%	98.28%	96.12%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 4,247,373
RPS	370.03	353.27	328.91	304.59	280.31	269.80	268.42	23.84%
YoY %	4.74%	7.41%	7.98%	8.66%	3.90%	0.51%	-	-
Horiz. %	137.85%	131.61%	122.54%	113.48%	104.43%	100.51%	100.00%	-
EPS	68.64	69.80	65.81	62.11	58.88	57.39	58.91	10.71%
YoY %	-1.66%	6.06%	5.96%	5.49%	2.60%	-2.58%	-	-
Horiz. %	116.52%	118.49%	111.71%	105.43%	99.95%	97.42%	100.00%	-
DPS	38.96	38.96	38.57	38.57	37.89	37.89	37.39	2.77%
YoY %	0.00%	1.01%	0.00%	1.79%	0.00%	1.34%	-	-
Horiz. %	104.20%	104.20%	103.16%	103.16%	101.34%	101.34%	100.00%	-
NAPS	6.8609	6.8603	6.855	6.5648	6.433	6.2052	6.4383	4.32%
YoY %	0.01%	0.08%	4.42%	2.05%	3.67%	-3.62%	-	-
Horiz. %	106.56%	106.55%	106.47%	101.96%	99.92%	96.38%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	5.43	5.43	5.58	5.79	5.56	5.73	5.96	-
P/RPS	1.44	1.50	1.65	1.85	1.92	2.02	2.11	-22.46%
YoY %	-4.00%	-9.09%	-10.81%	-3.65%	-4.95%	-4.27%	-	-
Horiz. %	68.25%	71.09%	78.20%	87.68%	91.00%	95.73%	100.00%	-
P/EPS	7.78	7.62	8.26	9.05	9.12	9.51	9.61	-13.12%
YoY %	2.10%	-7.75%	-8.73%	-0.77%	-4.10%	-1.04%	-	-
Horiz. %	80.96%	79.29%	85.95%	94.17%	94.90%	98.96%	100.00%	-
EY	12.86	13.13	12.11	11.05	10.96	10.51	10.40	15.19%
YoY %	-2.06%	8.42%	9.59%	0.82%	4.28%	1.06%	-	-
Horiz. %	123.65%	126.25%	116.44%	106.25%	105.38%	101.06%	100.00%	-
DY	7.37	7.37	7.09	6.86	7.05	6.94	6.60	7.62%
YoY %	0.00%	3.95%	3.35%	-2.70%	1.59%	5.15%	-	-
Horiz. %	111.67%	111.67%	107.42%	103.94%	106.82%	105.15%	100.00%	-
P/NAPS	0.78	0.77	0.79	0.86	0.84	0.88	0.88	-7.72%
YoY %	1.30%	-2.53%	-8.14%	2.38%	-4.55%	0.00%	-	-
Horiz. %	88.64%	87.50%	89.77%	97.73%	95.45%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	27/11/23	29/08/23	26/05/23	27/02/23	29/11/22	29/08/22	30/05/22	-
Price	5.57	5.70	5.46	5.61	5.67	5.81	5.91	-
P/RPS	1.48	1.58	1.62	1.79	1.95	2.05	2.09	-20.53%
YoY %	-6.33%	-2.47%	-9.50%	-8.21%	-4.88%	-1.91%	-	-
Horiz. %	70.81%	75.60%	77.51%	85.65%	93.30%	98.09%	100.00%	-
P/EPS	7.98	7.99	8.08	8.77	9.30	9.65	9.53	-11.15%
YoY %	-0.13%	-1.11%	-7.87%	-5.70%	-3.63%	1.26%	-	-
Horiz. %	83.74%	83.84%	84.78%	92.03%	97.59%	101.26%	100.00%	-
EY	12.53	12.51	12.37	11.40	10.75	10.37	10.49	12.56%
YoY %	0.16%	1.13%	8.51%	6.05%	3.66%	-1.14%	-	-
Horiz. %	119.45%	119.26%	117.92%	108.67%	102.48%	98.86%	100.00%	-
DY	7.18	7.02	7.25	7.08	6.92	6.84	6.66	5.13%
YoY %	2.28%	-3.17%	2.40%	2.31%	1.17%	2.70%	-	-
Horiz. %	107.81%	105.41%	108.86%	106.31%	103.90%	102.70%	100.00%	-
P/NAPS	0.80	0.81	0.78	0.83	0.85	0.89	0.87	-5.43%
YoY %	-1.23%	3.85%	-6.02%	-2.35%	-4.49%	2.30%	-	-
Horiz. %	91.95%	93.10%	89.66%	95.40%	97.70%	102.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos