[RHBBANK] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 27.92%
YoY- -18.3%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 12,690,208 10,570,766 10,568,789 10,776,708 10,413,246 9,577,195 8,022,726 7.93%
PBT 3,119,055 2,558,132 2,231,841 2,250,584 2,735,053 2,470,767 2,384,623 4.57%
Tax -810,143 -602,092 -544,253 -582,032 -671,589 -627,229 -594,854 5.28%
NP 2,308,912 1,956,040 1,687,588 1,668,552 2,063,464 1,843,538 1,789,769 4.33%
-
NP to SH 2,305,196 1,950,145 1,681,624 1,664,972 2,038,000 1,831,190 1,784,742 4.35%
-
Tax Rate 25.97% 23.54% 24.39% 25.86% 24.55% 25.39% 24.95% -
Total Cost 10,381,296 8,614,726 8,881,201 9,108,156 8,349,782 7,733,657 6,232,957 8.87%
-
Net Worth 23,338,462 23,137,959 21,734,444 6,633,629 18,692,321 16,503,317 13,690,552 9.29%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 822,059 601,506 481,205 424,812 153,425 409,443 499,050 8.67%
Div Payout % 35.66% 30.84% 28.62% 25.51% 7.53% 22.36% 27.96% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 23,338,462 23,137,959 21,734,444 6,633,629 18,692,321 16,503,317 13,690,552 9.29%
NOSH 4,010,045 4,010,045 4,010,045 2,601,423 2,557,089 2,511,920 2,259,167 10.03%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 18.19% 18.50% 15.97% 15.48% 19.82% 19.25% 22.31% -
ROE 9.88% 8.43% 7.74% 25.10% 10.90% 11.10% 13.04% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 316.46 263.61 263.56 414.26 407.23 381.27 355.12 -1.90%
EPS 57.49 48.60 43.60 24.20 79.70 72.90 79.00 -5.15%
DPS 20.50 15.00 12.00 16.33 6.00 16.30 22.09 -1.23%
NAPS 5.82 5.77 5.42 2.55 7.31 6.57 6.06 -0.67%
Adjusted Per Share Value based on latest NOSH - 2,656,470
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 291.06 242.45 242.40 247.17 238.84 219.66 184.01 7.93%
EPS 52.87 44.73 38.57 38.19 46.74 42.00 40.93 4.35%
DPS 18.85 13.80 11.04 9.74 3.52 9.39 11.45 8.65%
NAPS 5.3529 5.3069 4.985 1.5215 4.2873 3.7852 3.1401 9.29%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 5.29 5.00 4.71 5.67 7.62 7.90 7.69 -
P/RPS 1.67 1.90 1.79 1.37 1.87 2.07 2.17 -4.26%
P/EPS 9.20 10.28 11.23 8.86 9.56 10.84 9.73 -0.92%
EY 10.87 9.73 8.90 11.29 10.46 9.23 10.27 0.95%
DY 3.88 3.00 2.55 2.88 0.79 2.06 2.87 5.15%
P/NAPS 0.91 0.87 0.87 2.22 1.04 1.20 1.27 -5.40%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 24/02/17 26/02/16 27/02/15 24/02/14 26/02/13 -
Price 5.59 5.47 4.93 5.35 7.96 7.77 7.76 -
P/RPS 1.77 2.08 1.87 1.29 1.95 2.04 2.19 -3.48%
P/EPS 9.72 11.25 11.76 8.36 9.99 10.66 9.82 -0.17%
EY 10.28 8.89 8.51 11.96 10.01 9.38 10.18 0.16%
DY 3.67 2.74 2.43 3.05 0.75 2.10 2.85 4.30%
P/NAPS 0.96 0.95 0.91 2.10 1.09 1.18 1.28 -4.67%

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