[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 70.2%
YoY- -21.99%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 7,965,672 5,843,699 5,830,527 6,502,688 6,765,899 5,435,372 5,248,577 7.19%
PBT 2,068,272 1,909,352 1,777,396 1,266,505 1,664,684 1,564,917 1,312,187 7.87%
Tax -495,944 -672,517 -423,306 -290,670 -416,457 -403,750 -308,434 8.23%
NP 1,572,328 1,236,835 1,354,090 975,835 1,248,227 1,161,167 1,003,753 7.76%
-
NP to SH 1,570,368 1,235,095 1,351,631 971,650 1,245,596 1,161,081 1,001,240 7.78%
-
Tax Rate 23.98% 35.22% 23.82% 22.95% 25.02% 25.80% 23.51% -
Total Cost 6,393,344 4,606,864 4,476,437 5,526,853 5,517,672 4,274,205 4,244,824 7.06%
-
Net Worth 29,907,515 27,051,673 27,520,536 26,546,497 24,862,278 22,496,352 22,576,553 4.79%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 640,125 623,147 601,506 - 501,255 300,753 200,502 21.33%
Div Payout % 40.76% 50.45% 44.50% - 40.24% 25.90% 20.03% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 29,907,515 27,051,673 27,520,536 26,546,497 24,862,278 22,496,352 22,576,553 4.79%
NOSH 4,286,348 4,212,077 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 1.11%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 19.74% 21.17% 23.22% 15.01% 18.45% 21.36% 19.12% -
ROE 5.25% 4.57% 4.91% 3.66% 5.01% 5.16% 4.43% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 186.66 140.67 145.40 162.16 168.72 135.54 130.89 6.09%
EPS 36.88 29.77 33.71 24.23 31.06 29.00 25.00 6.69%
DPS 15.00 15.00 15.00 0.00 12.50 7.50 5.00 20.08%
NAPS 7.0082 6.5117 6.8629 6.62 6.20 5.61 5.63 3.71%
Adjusted Per Share Value based on latest NOSH - 4,010,045
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 182.70 134.03 133.73 149.15 155.18 124.67 120.38 7.19%
EPS 36.02 28.33 31.00 22.29 28.57 26.63 22.96 7.79%
DPS 14.68 14.29 13.80 0.00 11.50 6.90 4.60 21.32%
NAPS 6.8596 6.2045 6.3121 6.0887 5.7024 5.1597 5.1781 4.79%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.43 5.73 5.40 4.79 5.59 5.46 5.06 -
P/RPS 2.91 4.07 3.71 2.95 3.31 4.03 3.87 -4.63%
P/EPS 14.76 19.27 16.02 19.77 18.00 18.86 20.27 -5.14%
EY 6.78 5.19 6.24 5.06 5.56 5.30 4.93 5.45%
DY 2.76 2.62 2.78 0.00 2.24 1.37 0.99 18.62%
P/NAPS 0.77 0.88 0.79 0.72 0.90 0.97 0.90 -2.56%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 27/08/21 28/08/20 26/08/19 30/08/18 29/08/17 -
Price 5.70 5.81 5.51 4.58 5.48 5.40 5.05 -
P/RPS 3.05 4.13 3.79 2.82 3.25 3.98 3.86 -3.84%
P/EPS 15.49 19.54 16.35 18.90 17.64 18.65 20.23 -4.35%
EY 6.46 5.12 6.12 5.29 5.67 5.36 4.94 4.57%
DY 2.63 2.58 2.72 0.00 2.28 1.39 0.99 17.67%
P/NAPS 0.81 0.89 0.80 0.69 0.88 0.96 0.90 -1.73%

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