[RHBBANK] YoY TTM Result on 30-Sep-2019 [#3]

Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.55%
YoY- 10.32%
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 12,220,295 11,938,344 12,937,281 13,413,241 11,344,710 10,426,048 10,829,541 2.03%
PBT 3,871,199 3,180,403 2,955,120 3,273,746 2,945,838 2,300,664 2,405,506 8.24%
Tax -1,301,858 -749,191 -732,532 -841,159 -742,377 -550,010 -609,507 13.47%
NP 2,569,341 2,431,212 2,222,588 2,432,587 2,203,461 1,750,654 1,795,999 6.14%
-
NP to SH 2,566,738 2,425,854 2,214,907 2,426,849 2,199,848 1,751,311 1,783,755 6.25%
-
Tax Rate 33.63% 23.56% 24.79% 25.69% 25.20% 23.91% 25.34% -
Total Cost 9,650,954 9,507,132 10,714,693 10,980,654 9,141,249 8,675,394 9,033,542 1.10%
-
Net Worth 28,044,431 27,827,307 27,308,406 25,824,690 23,338,462 23,017,657 21,616,764 4.43%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 1,651,786 1,309,279 741,858 1,022,561 701,757 481,205 630,525 17.40%
Div Payout % 64.35% 53.97% 33.49% 42.14% 31.90% 27.48% 35.35% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 28,044,431 27,827,307 27,308,406 25,824,690 23,338,462 23,017,657 21,616,764 4.43%
NOSH 4,212,077 4,068,360 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 0.82%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 21.03% 20.36% 17.18% 18.14% 19.42% 16.79% 16.58% -
ROE 9.15% 8.72% 8.11% 9.40% 9.43% 7.61% 8.25% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 290.13 293.76 322.62 334.49 282.91 260.00 270.03 1.20%
EPS 60.94 59.69 55.23 60.52 54.86 43.67 44.48 5.38%
DPS 39.22 32.65 18.50 25.50 17.50 12.00 15.72 16.45%
NAPS 6.6581 6.8474 6.81 6.44 5.82 5.74 5.39 3.58%
Adjusted Per Share Value based on latest NOSH - 4,010,045
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 280.31 273.85 296.76 307.68 260.23 239.16 248.41 2.03%
EPS 58.88 55.65 50.81 55.67 50.46 40.17 40.92 6.24%
DPS 37.89 30.03 17.02 23.46 16.10 11.04 14.46 17.40%
NAPS 6.433 6.3832 6.2641 5.9238 5.3535 5.2799 4.9586 4.43%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 5.56 5.46 4.57 5.64 5.40 5.03 4.65 -
P/RPS 1.92 1.86 1.42 1.69 1.91 1.93 1.72 1.84%
P/EPS 9.12 9.15 8.27 9.32 9.84 11.52 10.45 -2.24%
EY 10.96 10.93 12.09 10.73 10.16 8.68 9.56 2.30%
DY 7.05 5.98 4.05 4.52 3.24 2.39 3.38 13.02%
P/NAPS 0.84 0.80 0.67 0.88 0.93 0.88 0.86 -0.39%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 30/11/21 30/11/20 25/11/19 27/11/18 27/11/17 23/11/16 -
Price 5.67 5.28 5.15 5.78 5.25 4.90 4.75 -
P/RPS 1.95 1.80 1.60 1.73 1.86 1.88 1.76 1.72%
P/EPS 9.30 8.85 9.32 9.55 9.57 11.22 10.68 -2.27%
EY 10.75 11.31 10.73 10.47 10.45 8.91 9.36 2.33%
DY 6.92 6.18 3.59 4.41 3.33 2.45 3.31 13.07%
P/NAPS 0.85 0.77 0.76 0.90 0.90 0.85 0.88 -0.57%

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