[RHBBANK] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	13,531,798	10,870,744	10,497,154	10,717,436	10,751,204	9,709,184	9,212,798	6.61%
YoY %	24.48%	3.56%	-2.06%	-0.31%	10.73%	5.39%	-	-
Horiz. %	146.88%	118.00%	113.94%	116.33%	116.70%	105.39%	100.00%	-
PBT	3,329,368	3,129,834	2,624,374	2,449,622	2,806,714	2,753,070	2,095,904	8.01%
YoY %	6.38%	19.26%	7.13%	-12.72%	1.95%	31.35%	-	-
Horiz. %	158.85%	149.33%	125.21%	116.88%	133.91%	131.35%	100.00%	-
Tax	-832,914	-807,500	-616,868	-609,194	-658,582	-727,570	-529,954	7.82%
YoY %	-3.15%	-30.90%	-1.26%	7.50%	9.48%	-37.29%	-	-
Horiz. %	157.17%	152.37%	116.40%	114.95%	124.27%	137.29%	100.00%	-
NP	2,496,454	2,322,334	2,007,506	1,840,428	2,148,132	2,025,500	1,565,950	8.07%
YoY %	7.50%	15.68%	9.08%	-14.32%	6.05%	29.35%	-	-
Horiz. %	159.42%	148.30%	128.20%	117.53%	137.18%	129.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,491,192	2,322,162	2,002,480	1,830,108	2,144,674	2,014,398	1,535,054	8.40%
YoY %	7.28%	15.96%	9.42%	-14.67%	6.47%	31.23%	-	-
Horiz. %	162.29%	151.28%	130.45%	119.22%	139.71%	131.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.02%	25.80%	23.51%	24.87%	23.46%	26.43%	25.29%	-
YoY %	-3.02%	9.74%	-5.47%	6.01%	-11.24%	4.51%	-	-
Horiz. %	98.93%	102.02%	92.96%	98.34%	92.76%	104.51%	100.00%	-
Total Cost	11,035,344	8,548,410	8,489,648	8,877,008	8,603,072	7,683,684	7,646,848	6.30%
YoY %	29.09%	0.69%	-4.36%	3.18%	11.97%	0.48%	-	-
Horiz. %	144.31%	111.79%	111.02%	116.09%	112.50%	100.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,862,278	22,496,352	22,576,553	19,560,668	18,056,951	17,772,599	15,824,014	7.81%
YoY %	10.52%	-0.36%	15.42%	8.33%	1.60%	12.31%	-	-
Horiz. %	157.12%	142.17%	142.67%	123.61%	114.11%	112.31%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	1,002,511	601,506	401,004	370,467	-	-	299,036	22.32%
YoY %	66.67%	50.00%	8.24%	0.00%	-	-	-	-
Horiz. %	335.25%	201.15%	134.10%	123.89%	-	-	100.00%	-
Div Payout %	40.24%	25.90%	20.03%	20.24%	-	-	19.48%	-
YoY %	55.37%	29.31%	-1.04%	0.00%	-	-	-	-
Horiz. %	206.57%	132.96%	102.82%	103.90%	-	-	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	24,862,278	22,496,352	22,576,553	19,560,668	18,056,951	17,772,599	15,824,014	7.81%
YoY %	10.52%	-0.36%	15.42%	8.33%	1.60%	12.31%	-	-
Horiz. %	157.12%	142.17%	142.67%	123.61%	114.11%	112.31%	100.00%	-
NOSH	4,010,045	4,010,045	4,010,045	3,704,671	2,579,564	2,549,870	2,491,970	8.24%
YoY %	0.00%	0.00%	8.24%	43.62%	1.16%	2.32%	-	-
Horiz. %	160.92%	160.92%	160.92%	148.66%	103.52%	102.32%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	18.45%	21.36%	19.12%	17.17%	19.98%	20.86%	17.00%	-
YoY %	-13.62%	11.72%	11.36%	-14.06%	-4.22%	22.71%	-	-
Horiz. %	108.53%	125.65%	112.47%	101.00%	117.53%	122.71%	100.00%	-
ROE	10.02%	10.32%	8.87%	9.36%	11.88%	11.33%	9.70%	-
YoY %	-2.91%	16.35%	-5.24%	-21.21%	4.85%	16.80%	-	-
Horiz. %	103.30%	106.39%	91.44%	96.49%	122.47%	116.80%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	337.45	271.09	261.77	289.30	416.78	380.77	369.70	-1.50%
YoY %	24.48%	3.56%	-9.52%	-30.59%	9.46%	2.99%	-	-
Horiz. %	91.28%	73.33%	70.81%	78.25%	112.73%	102.99%	100.00%	-
EPS	62.12	58.00	50.00	49.40	31.40	79.00	61.60	0.14%
YoY %	7.10%	16.00%	1.21%	57.32%	-60.25%	28.25%	-	-
Horiz. %	100.84%	94.16%	81.17%	80.19%	50.97%	128.25%	100.00%	-
DPS	25.00	15.00	10.00	10.00	0.00	0.00	12.00	13.00%
YoY %	66.67%	50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	208.33%	125.00%	83.33%	83.33%	0.00%	0.00%	100.00%	-
NAPS	6.20	5.61	5.63	5.28	7.00	6.97	6.35	-0.39%
YoY %	10.52%	-0.36%	6.63%	-24.57%	0.43%	9.76%	-	-
Horiz. %	97.64%	88.35%	88.66%	83.15%	110.24%	109.76%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,934,483
RPS	310.36	249.33	240.76	245.81	246.59	222.69	211.30	6.61%
YoY %	24.48%	3.56%	-2.05%	-0.32%	10.73%	5.39%	-	-
Horiz. %	146.88%	118.00%	113.94%	116.33%	116.70%	105.39%	100.00%	-
EPS	57.14	53.26	45.93	41.98	49.19	46.20	35.21	8.40%
YoY %	7.29%	15.96%	9.41%	-14.66%	6.47%	31.21%	-	-
Horiz. %	162.28%	151.26%	130.45%	119.23%	139.70%	131.21%	100.00%	-
DPS	22.99	13.80	9.20	8.50	0.00	0.00	6.86	22.31%
YoY %	66.59%	50.00%	8.24%	0.00%	0.00%	0.00%	-	-
Horiz. %	335.13%	201.17%	134.11%	123.91%	0.00%	0.00%	100.00%	-
NAPS	5.7024	5.1597	5.1781	4.4864	4.1415	4.0763	3.6294	7.81%
YoY %	10.52%	-0.36%	15.42%	8.33%	1.60%	12.31%	-	-
Horiz. %	157.12%	142.16%	142.67%	123.61%	114.11%	112.31%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	5.59	5.46	5.06	5.12	7.37	8.55	8.63	-
P/RPS	1.66	2.01	1.93	1.77	1.77	2.25	2.33	-5.49%
YoY %	-17.41%	4.15%	9.04%	0.00%	-21.33%	-3.43%	-	-
Horiz. %	71.24%	86.27%	82.83%	75.97%	75.97%	96.57%	100.00%	-
P/EPS	9.00	9.43	10.13	10.36	8.86	10.82	14.01	-7.10%
YoY %	-4.56%	-6.91%	-2.22%	16.93%	-18.11%	-22.77%	-	-
Horiz. %	64.24%	67.31%	72.31%	73.95%	63.24%	77.23%	100.00%	-
EY	11.11	10.61	9.87	9.65	11.28	9.24	7.14	7.64%
YoY %	4.71%	7.50%	2.28%	-14.45%	22.08%	29.41%	-	-
Horiz. %	155.60%	148.60%	138.24%	135.15%	157.98%	129.41%	100.00%	-
DY	4.47	2.75	1.98	1.95	0.00	0.00	1.39	21.48%
YoY %	62.55%	38.89%	1.54%	0.00%	0.00%	0.00%	-	-
Horiz. %	321.58%	197.84%	142.45%	140.29%	0.00%	0.00%	100.00%	-
P/NAPS	0.90	0.97	0.90	0.97	1.05	1.23	1.36	-6.64%
YoY %	-7.22%	7.78%	-7.22%	-7.62%	-14.63%	-9.56%	-	-
Horiz. %	66.18%	71.32%	66.18%	71.32%	77.21%	90.44%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/19	30/08/18	29/08/17	24/08/16	28/08/15	27/08/14	30/08/13	-
Price	5.48	5.40	5.05	4.99	6.48	9.10	7.48	-
P/RPS	1.62	1.99	1.93	1.72	1.55	2.39	2.02	-3.60%
YoY %	-18.59%	3.11%	12.21%	10.97%	-35.15%	18.32%	-	-
Horiz. %	80.20%	98.51%	95.54%	85.15%	76.73%	118.32%	100.00%	-
P/EPS	8.82	9.33	10.11	10.10	7.79	11.52	12.14	-5.18%
YoY %	-5.47%	-7.72%	0.10%	29.65%	-32.38%	-5.11%	-	-
Horiz. %	72.65%	76.85%	83.28%	83.20%	64.17%	94.89%	100.00%	-
EY	11.34	10.72	9.89	9.90	12.83	8.68	8.24	5.46%
YoY %	5.78%	8.39%	-0.10%	-22.84%	47.81%	5.34%	-	-
Horiz. %	137.62%	130.10%	120.02%	120.15%	155.70%	105.34%	100.00%	-
DY	4.56	2.78	1.98	2.00	0.00	0.00	1.60	19.06%
YoY %	64.03%	40.40%	-1.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	285.00%	173.75%	123.75%	125.00%	0.00%	0.00%	100.00%	-
P/NAPS	0.88	0.96	0.90	0.95	0.93	1.31	1.18	-4.76%
YoY %	-8.33%	6.67%	-5.26%	2.15%	-29.01%	11.02%	-	-
Horiz. %	74.58%	81.36%	76.27%	80.51%	78.81%	111.02%	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