[RHBBANK] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 14.23%
YoY- 9.24%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 17,435,047 15,400,681 11,761,921 11,921,562 13,265,254 13,280,052 10,760,188 8.36%
PBT 3,569,489 4,329,704 3,660,709 3,188,424 2,952,265 3,218,822 2,810,862 4.05%
Tax -877,182 -1,282,190 -1,154,832 -771,017 -736,848 -822,850 -697,408 3.89%
NP 2,692,307 3,047,514 2,505,877 2,417,407 2,215,417 2,395,972 2,113,454 4.11%
-
NP to SH 2,688,338 3,042,961 2,501,852 2,412,511 2,208,486 2,389,711 2,109,986 4.11%
-
Tax Rate 24.57% 29.61% 31.55% 24.18% 24.96% 25.56% 24.81% -
Total Cost 14,742,740 12,353,167 9,256,044 9,504,155 11,049,837 10,884,080 8,646,734 9.29%
-
Net Worth 31,409,359 29,907,515 27,051,673 27,520,536 26,546,497 24,862,278 22,496,352 5.71%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 1,720,085 1,698,419 1,651,786 1,309,279 741,858 1,022,561 701,757 16.10%
Div Payout % 63.98% 55.81% 66.02% 54.27% 33.59% 42.79% 33.26% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 31,409,359 29,907,515 27,051,673 27,520,536 26,546,497 24,862,278 22,496,352 5.71%
NOSH 4,359,489 4,286,348 4,212,077 4,010,045 4,010,045 4,010,045 4,010,045 1.40%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 15.44% 19.79% 21.30% 20.28% 16.70% 18.04% 19.64% -
ROE 8.56% 10.17% 9.25% 8.77% 8.32% 9.61% 9.38% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 403.28 360.88 283.13 297.29 330.80 331.17 268.33 7.01%
EPS 62.18 71.31 60.22 60.16 55.07 59.59 52.62 2.81%
DPS 40.00 40.00 39.76 32.65 18.50 25.50 17.50 14.75%
NAPS 7.2651 7.0082 6.5117 6.8629 6.62 6.20 5.61 4.39%
Adjusted Per Share Value based on latest NOSH - 4,010,045
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 399.93 353.27 269.80 273.46 304.28 304.62 246.82 8.36%
EPS 61.67 69.80 57.39 55.34 50.66 54.82 48.40 4.11%
DPS 39.46 38.96 37.89 30.03 17.02 23.46 16.10 16.09%
NAPS 7.2048 6.8603 6.2052 6.3128 6.0894 5.703 5.1603 5.71%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 5.51 5.43 5.73 5.40 4.79 5.59 5.46 -
P/RPS 1.37 1.50 2.02 1.82 1.45 1.69 2.03 -6.33%
P/EPS 8.86 7.62 9.51 8.98 8.70 9.38 10.38 -2.60%
EY 11.29 13.13 10.51 11.14 11.50 10.66 9.64 2.66%
DY 7.26 7.37 6.94 6.05 3.86 4.56 3.21 14.55%
P/NAPS 0.76 0.77 0.88 0.79 0.72 0.90 0.97 -3.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 29/08/23 29/08/22 27/08/21 28/08/20 26/08/19 30/08/18 -
Price 5.92 5.70 5.81 5.51 4.58 5.62 5.40 -
P/RPS 1.47 1.58 2.05 1.85 1.38 1.70 2.01 -5.07%
P/EPS 9.52 7.99 9.65 9.16 8.32 9.43 10.26 -1.23%
EY 10.50 12.51 10.37 10.92 12.02 10.60 9.74 1.25%
DY 6.76 7.02 6.84 5.93 4.04 4.54 3.24 13.02%
P/NAPS 0.81 0.81 0.89 0.80 0.69 0.91 0.96 -2.78%

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