[RHBBANK] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 3.4%
YoY- 19.36%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 11,921,562 13,265,254 13,280,052 10,760,188 10,508,710 10,838,193 10,912,886 1.48%
PBT 3,188,424 2,952,265 3,218,822 2,810,862 2,319,217 2,072,038 2,728,245 2.62%
Tax -771,017 -736,848 -822,850 -697,408 -548,090 -557,338 -638,544 3.18%
NP 2,417,407 2,215,417 2,395,972 2,113,454 1,771,127 1,514,700 2,089,701 2.45%
-
NP to SH 2,412,511 2,208,486 2,389,711 2,109,986 1,767,810 1,507,689 2,066,104 2.61%
-
Tax Rate 24.18% 24.96% 25.56% 24.81% 23.63% 26.90% 23.40% -
Total Cost 9,504,155 11,049,837 10,884,080 8,646,734 8,737,583 9,323,493 8,823,185 1.24%
-
Net Worth 27,520,536 26,546,497 24,862,278 22,496,352 22,576,553 20,774,072 18,089,448 7.23%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 1,309,279 741,858 1,022,561 701,757 481,205 630,525 154,346 42.76%
Div Payout % 54.27% 33.59% 42.79% 33.26% 27.22% 41.82% 7.47% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 27,520,536 26,546,497 24,862,278 22,496,352 22,576,553 20,774,072 18,089,448 7.23%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 3,939,368 2,584,206 7.59%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 20.28% 16.70% 18.04% 19.64% 16.85% 13.98% 19.15% -
ROE 8.77% 8.32% 9.61% 9.38% 7.83% 7.26% 11.42% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 297.29 330.80 331.17 268.33 262.06 275.47 422.29 -5.67%
EPS 60.16 55.07 59.59 52.62 44.08 38.32 79.95 -4.62%
DPS 32.65 18.50 25.50 17.50 12.00 16.03 6.00 32.58%
NAPS 6.8629 6.62 6.20 5.61 5.63 5.28 7.00 -0.32%
Adjusted Per Share Value based on latest NOSH - 4,010,045
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 273.46 304.28 304.62 246.82 241.05 248.61 250.32 1.48%
EPS 55.34 50.66 54.82 48.40 40.55 34.58 47.39 2.61%
DPS 30.03 17.02 23.46 16.10 11.04 14.46 3.54 42.76%
NAPS 6.3128 6.0894 5.703 5.1603 5.1787 4.7653 4.1494 7.23%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 5.40 4.79 5.59 5.46 5.06 5.12 7.37 -
P/RPS 1.82 1.45 1.69 2.03 1.93 1.86 1.75 0.65%
P/EPS 8.98 8.70 9.38 10.38 11.48 13.36 9.22 -0.43%
EY 11.14 11.50 10.66 9.64 8.71 7.48 10.85 0.44%
DY 6.05 3.86 4.56 3.21 2.37 3.13 0.81 39.76%
P/NAPS 0.79 0.72 0.90 0.97 0.90 0.97 1.05 -4.62%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 26/08/19 30/08/18 29/08/17 24/08/16 28/08/15 -
Price 5.51 4.58 5.62 5.40 5.05 4.99 6.48 -
P/RPS 1.85 1.38 1.70 2.01 1.93 1.81 1.53 3.21%
P/EPS 9.16 8.32 9.43 10.26 11.46 13.02 8.10 2.06%
EY 10.92 12.02 10.60 9.74 8.73 7.68 12.34 -2.01%
DY 5.93 4.04 4.54 3.24 2.38 3.21 0.93 36.13%
P/NAPS 0.80 0.69 0.91 0.96 0.90 0.95 0.93 -2.47%

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