[RHBBANK] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 4.64%
YoY- 26.2%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 11,952,152 11,344,710 10,760,188 10,731,182 10,570,766 10,426,048 10,508,710 8.93%
PBT 3,119,055 2,945,838 2,810,862 2,691,769 2,558,132 2,300,664 2,319,217 21.77%
Tax -810,143 -742,377 -697,408 -646,308 -602,092 -550,010 -548,090 29.66%
NP 2,308,912 2,203,461 2,113,454 2,045,461 1,956,040 1,750,654 1,771,127 19.27%
-
NP to SH 2,305,196 2,199,848 2,109,986 2,040,688 1,950,145 1,751,311 1,767,810 19.29%
-
Tax Rate 25.97% 25.20% 24.81% 24.01% 23.54% 23.91% 23.63% -
Total Cost 9,643,240 9,141,249 8,646,734 8,685,721 8,614,726 8,675,394 8,737,583 6.77%
-
Net Worth 23,338,462 23,338,462 22,496,352 22,335,951 23,137,959 23,017,657 22,576,553 2.23%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 822,059 701,757 701,757 601,506 601,506 481,205 481,205 42.76%
Div Payout % 35.66% 31.90% 33.26% 29.48% 30.84% 27.48% 27.22% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 23,338,462 23,338,462 22,496,352 22,335,951 23,137,959 23,017,657 22,576,553 2.23%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 19.32% 19.42% 19.64% 19.06% 18.50% 16.79% 16.85% -
ROE 9.88% 9.43% 9.38% 9.14% 8.43% 7.61% 7.83% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 298.06 282.91 268.33 267.61 263.61 260.00 262.06 8.93%
EPS 57.49 54.86 52.62 50.89 48.63 43.67 44.08 19.31%
DPS 20.50 17.50 17.50 15.00 15.00 12.00 12.00 42.76%
NAPS 5.82 5.82 5.61 5.57 5.77 5.74 5.63 2.23%
Adjusted Per Share Value based on latest NOSH - 4,010,045
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 274.13 260.20 246.79 246.13 242.45 239.13 241.03 8.93%
EPS 52.87 50.46 48.39 46.81 44.73 40.17 40.55 19.28%
DPS 18.85 16.10 16.10 13.80 13.80 11.04 11.04 42.71%
NAPS 5.3529 5.3529 5.1597 5.123 5.3069 5.2793 5.1781 2.23%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 5.29 5.40 5.46 5.23 5.00 5.03 5.06 -
P/RPS 1.77 1.91 2.03 1.95 1.90 1.93 1.93 -5.59%
P/EPS 9.20 9.84 10.38 10.28 10.28 11.52 11.48 -13.68%
EY 10.87 10.16 9.64 9.73 9.73 8.68 8.71 15.86%
DY 3.88 3.24 3.21 2.87 3.00 2.39 2.37 38.78%
P/NAPS 0.91 0.93 0.97 0.94 0.87 0.88 0.90 0.73%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 30/08/18 31/05/18 27/02/18 27/11/17 29/08/17 -
Price 5.59 5.25 5.40 5.34 5.47 4.90 5.05 -
P/RPS 1.88 1.86 2.01 2.00 2.08 1.88 1.93 -1.72%
P/EPS 9.72 9.57 10.26 10.49 11.25 11.22 11.46 -10.37%
EY 10.28 10.45 9.74 9.53 8.89 8.91 8.73 11.47%
DY 3.67 3.33 3.24 2.81 2.74 2.45 2.38 33.36%
P/NAPS 0.96 0.90 0.96 0.96 0.95 0.85 0.90 4.38%

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