[RHBBANK] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 4.48%
YoY- -2.6%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 15,931,344 15,671,884 13,278,708 12,438,014 11,687,398 11,431,120 11,748,749 22.57%
PBT 4,136,544 4,020,728 4,170,784 3,931,522 3,818,704 3,562,200 3,528,753 11.20%
Tax -991,888 -970,212 -1,458,763 -1,347,416 -1,345,034 -1,157,192 -905,621 6.27%
NP 3,144,656 3,050,516 2,712,021 2,584,106 2,473,670 2,405,008 2,623,132 12.88%
-
NP to SH 3,140,736 3,046,672 2,707,688 2,580,764 2,470,190 2,401,068 2,618,388 12.93%
-
Tax Rate 23.98% 24.13% 34.98% 34.27% 35.22% 32.49% 25.66% -
Total Cost 12,786,688 12,621,368 10,566,687 9,853,908 9,213,728 9,026,112 9,125,617 25.29%
-
Net Worth 29,907,515 29,884,096 28,619,247 28,044,431 27,051,673 28,067,858 27,806,567 4.98%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 1,280,250 - 1,693,271 842,415 1,246,295 - 1,645,821 -15.45%
Div Payout % 40.76% - 62.54% 32.64% 50.45% - 62.86% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 29,907,515 29,884,096 28,619,247 28,044,431 27,051,673 28,067,858 27,806,567 4.98%
NOSH 4,286,348 4,247,373 4,247,373 4,212,077 4,212,077 4,142,918 4,142,918 2.30%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 19.74% 19.46% 20.42% 20.78% 21.17% 21.04% 22.33% -
ROE 10.50% 10.19% 9.46% 9.20% 9.13% 8.55% 9.42% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 373.32 368.98 313.68 295.29 281.33 275.92 285.54 19.62%
EPS 73.76 71.72 64.69 61.89 59.54 57.96 64.65 9.21%
DPS 30.00 0.00 40.00 20.00 30.00 0.00 40.00 -17.49%
NAPS 7.0082 7.0359 6.7607 6.6581 6.5117 6.7749 6.7581 2.45%
Adjusted Per Share Value based on latest NOSH - 4,212,077
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 365.44 359.49 304.59 285.31 268.09 262.21 269.50 22.57%
EPS 72.04 69.89 62.11 59.20 56.66 55.08 60.06 12.92%
DPS 29.37 0.00 38.84 19.32 28.59 0.00 37.75 -15.44%
NAPS 6.8603 6.855 6.5648 6.433 6.2052 6.4383 6.3784 4.98%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 5.43 5.58 5.79 5.56 5.73 5.96 5.37 -
P/RPS 1.45 1.51 1.85 1.88 2.04 2.16 1.88 -15.93%
P/EPS 7.38 7.78 9.05 9.07 9.64 10.28 8.44 -8.58%
EY 13.55 12.85 11.05 11.02 10.38 9.72 11.85 9.37%
DY 5.52 0.00 6.91 3.60 5.24 0.00 7.45 -18.16%
P/NAPS 0.77 0.79 0.86 0.84 0.88 0.88 0.79 -1.69%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 26/05/23 27/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 5.70 5.45 5.60 5.67 5.81 5.91 5.80 -
P/RPS 1.53 1.48 1.79 1.92 2.07 2.14 2.03 -17.22%
P/EPS 7.74 7.60 8.75 9.25 9.77 10.20 9.11 -10.32%
EY 12.91 13.16 11.42 10.81 10.23 9.81 10.97 11.50%
DY 5.26 0.00 7.14 3.53 5.16 0.00 6.90 -16.59%
P/NAPS 0.81 0.77 0.83 0.85 0.89 0.87 0.86 -3.92%

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