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

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 5.49%
YoY- 3.41%
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 16,131,608 15,400,681 14,338,899 13,278,708 12,220,295 11,761,921 11,701,853 23.84%
PBT 4,169,732 4,329,704 4,285,416 4,170,784 3,871,199 3,660,709 3,555,348 11.20%
Tax -1,172,577 -1,282,190 -1,412,018 -1,458,763 -1,301,858 -1,154,832 -981,592 12.57%
NP 2,997,155 3,047,514 2,873,398 2,712,021 2,569,341 2,505,877 2,573,756 10.67%
-
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%
-
Tax Rate 28.12% 29.61% 32.95% 34.98% 33.63% 31.55% 27.61% -
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%
-
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%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 1,698,419 1,698,419 1,681,442 1,681,442 1,651,786 1,651,786 1,630,145 2.77%
Div Payout % 56.76% 55.81% 58.61% 62.10% 64.35% 66.02% 63.47% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
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%
NOSH 4,286,348 4,286,348 4,247,373 4,247,373 4,212,077 4,212,077 4,142,918 2.29%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 18.58% 19.79% 20.04% 20.42% 21.03% 21.30% 21.99% -
ROE 10.00% 10.17% 9.60% 9.46% 9.15% 9.25% 9.15% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 376.35 360.88 337.59 313.68 290.13 283.13 282.45 21.06%
EPS 69.81 71.31 67.55 63.96 60.94 60.22 61.99 8.23%
DPS 40.00 40.00 39.59 39.72 39.22 39.76 39.35 1.09%
NAPS 6.978 7.0082 7.0359 6.7607 6.6581 6.5117 6.7749 1.98%
Adjusted Per Share Value based on latest NOSH - 4,247,373
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 370.03 353.27 328.91 304.59 280.31 269.80 268.42 23.84%
EPS 68.64 69.80 65.81 62.11 58.88 57.39 58.91 10.71%
DPS 38.96 38.96 38.57 38.57 37.89 37.89 37.39 2.77%
NAPS 6.8609 6.8603 6.855 6.5648 6.433 6.2052 6.4383 4.32%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
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%
P/EPS 7.78 7.62 8.26 9.05 9.12 9.51 9.61 -13.12%
EY 12.86 13.13 12.11 11.05 10.96 10.51 10.40 15.19%
DY 7.37 7.37 7.09 6.86 7.05 6.94 6.60 7.62%
P/NAPS 0.78 0.77 0.79 0.86 0.84 0.88 0.88 -7.72%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
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%
P/EPS 7.98 7.99 8.08 8.77 9.30 9.65 9.53 -11.15%
EY 12.53 12.51 12.37 11.40 10.75 10.37 10.49 12.56%
DY 7.18 7.02 7.25 7.08 6.92 6.84 6.66 5.13%
P/NAPS 0.80 0.81 0.78 0.83 0.85 0.89 0.87 -5.43%

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