[RHBBANK] YoY Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -10.73%
YoY- -3.63%
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,702,271 2,557,553 2,818,305 2,835,305 2,512,512 2,227,719 1,921,313 5.84%
PBT 601,879 344,411 518,076 643,586 683,055 560,320 568,698 0.94%
Tax -139,775 -87,693 -152,947 -144,616 -187,306 -149,291 -145,842 -0.70%
NP 462,104 256,718 365,129 498,970 495,749 411,029 422,856 1.48%
-
NP to SH 460,077 261,243 363,374 486,191 504,517 407,864 422,549 1.42%
-
Tax Rate 23.22% 25.46% 29.52% 22.47% 27.42% 26.64% 25.64% -
Total Cost 2,240,167 2,300,835 2,453,176 2,336,335 2,016,763 1,816,690 1,498,457 6.92%
-
Net Worth 23,137,959 21,734,444 6,774,000 18,804,530 16,656,667 14,454,127 11,025,063 13.13%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 401,004 280,703 433,801 154,346 261,131 383,773 383,892 0.72%
Div Payout % 87.16% 107.45% 119.38% 31.75% 51.76% 94.09% 90.85% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 23,137,959 21,734,444 6,774,000 18,804,530 16,656,667 14,454,127 11,025,063 13.13%
NOSH 4,010,045 4,010,045 2,656,470 2,572,439 2,535,261 2,385,169 2,205,012 10.47%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 17.10% 10.04% 12.96% 17.60% 19.73% 18.45% 22.01% -
ROE 1.99% 1.20% 5.36% 2.59% 3.03% 2.82% 3.83% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 67.39 63.78 106.09 110.22 99.10 93.40 87.13 -4.18%
EPS 11.50 6.50 5.30 18.90 19.90 17.10 19.20 -8.18%
DPS 10.00 7.00 16.33 6.00 10.30 16.09 17.41 -8.81%
NAPS 5.77 5.42 2.55 7.31 6.57 6.06 5.00 2.41%
Adjusted Per Share Value based on latest NOSH - 2,572,439
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 61.99 58.67 64.65 65.04 57.63 51.10 44.07 5.84%
EPS 10.55 5.99 8.34 11.15 11.57 9.36 9.69 1.42%
DPS 9.20 6.44 9.95 3.54 5.99 8.80 8.81 0.72%
NAPS 5.3075 4.9855 1.5539 4.3135 3.8208 3.3156 2.529 13.13%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.00 4.71 5.67 7.62 7.90 7.69 7.48 -
P/RPS 7.42 7.38 5.34 6.91 7.97 8.23 8.58 -2.38%
P/EPS 43.58 72.30 41.45 40.32 39.70 44.97 39.03 1.85%
EY 2.29 1.38 2.41 2.48 2.52 2.22 2.56 -1.83%
DY 2.00 1.49 2.88 0.79 1.30 2.09 2.33 -2.51%
P/NAPS 0.87 0.87 2.22 1.04 1.20 1.27 1.50 -8.67%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 26/02/16 27/02/15 24/02/14 26/02/13 28/02/12 -
Price 5.47 4.93 5.35 7.96 7.77 7.76 7.80 -
P/RPS 8.12 7.73 5.04 7.22 7.84 8.31 8.95 -1.60%
P/EPS 47.68 75.67 39.11 42.12 39.05 45.38 40.70 2.67%
EY 2.10 1.32 2.56 2.37 2.56 2.20 2.46 -2.60%
DY 1.83 1.42 3.05 0.75 1.33 2.07 2.23 -3.23%
P/NAPS 0.95 0.91 2.10 1.09 1.18 1.28 1.56 -7.92%

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