[RHBBANK] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	12,506,489	10,870,744	11,112,056	10,570,766	10,491,326	10,497,154	10,470,392	12.56%
YoY %	15.05%	-2.17%	5.12%	0.76%	-0.06%	0.26%	-	-
Horiz. %	119.45%	103.82%	106.13%	100.96%	100.20%	100.26%	100.00%	-
PBT	3,125,278	3,129,834	3,167,636	2,558,132	2,608,337	2,624,374	2,633,088	12.09%
YoY %	-0.15%	-1.19%	23.83%	-1.92%	-0.61%	-0.33%	-	-
Horiz. %	118.69%	118.87%	120.30%	97.15%	99.06%	99.67%	100.00%	-
Tax	-803,469	-807,500	-803,592	-602,092	-616,422	-616,868	-626,728	17.99%
YoY %	0.50%	-0.49%	-33.47%	2.32%	0.07%	1.57%	-	-
Horiz. %	128.20%	128.84%	128.22%	96.07%	98.36%	98.43%	100.00%	-
NP	2,321,809	2,322,334	2,364,044	1,956,040	1,991,914	2,007,506	2,006,360	10.21%
YoY %	-0.02%	-1.76%	20.86%	-1.80%	-0.78%	0.06%	-	-
Horiz. %	115.72%	115.75%	117.83%	97.49%	99.28%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,319,694	2,322,162	2,363,280	1,950,145	1,986,757	2,002,480	2,001,108	10.34%
YoY %	-0.11%	-1.74%	21.18%	-1.84%	-0.79%	0.07%	-	-
Horiz. %	115.92%	116.04%	118.10%	97.45%	99.28%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.71%	25.80%	25.37%	23.54%	23.63%	23.51%	23.80%	-
YoY %	-0.35%	1.69%	7.77%	-0.38%	0.51%	-1.22%	-	-
Horiz. %	108.03%	108.40%	106.60%	98.91%	99.29%	98.78%	100.00%	-
Total Cost	10,184,680	8,548,410	8,748,012	8,614,726	8,499,412	8,489,648	8,464,032	13.11%
YoY %	19.14%	-2.28%	1.55%	1.36%	0.12%	0.30%	-	-
Horiz. %	120.33%	101.00%	103.36%	101.78%	100.42%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,338,462	22,496,352	22,335,951	23,137,959	23,017,657	22,576,553	22,295,849	3.09%
YoY %	3.74%	0.72%	-3.47%	0.52%	1.95%	1.26%	-	-
Horiz. %	104.68%	100.90%	100.18%	103.78%	103.24%	101.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	401,004	601,506	-	601,506	267,336	401,004	-	-
YoY %	-33.33%	0.00%	-	125.00%	-33.33%	0.00%	-	-
Horiz. %	100.00%	150.00%	-	150.00%	66.67%	100.00%	-	-
Div Payout %	17.29%	25.90%	-	30.84%	13.46%	20.03%	-	-
YoY %	-33.24%	0.00%	-	129.12%	-32.80%	0.00%	-	-
Horiz. %	86.32%	129.31%	-	153.97%	67.20%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	23,338,462	22,496,352	22,335,951	23,137,959	23,017,657	22,576,553	22,295,849	3.09%
YoY %	3.74%	0.72%	-3.47%	0.52%	1.95%	1.26%	-	-
Horiz. %	104.68%	100.90%	100.18%	103.78%	103.24%	101.26%	100.00%	-
NOSH	4,010,045	4,010,045	4,010,045	4,010,045	4,010,045	4,010,045	4,010,045	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	18.56%	21.36%	21.27%	18.50%	18.99%	19.12%	19.16%	-
YoY %	-13.11%	0.42%	14.97%	-2.58%	-0.68%	-0.21%	-	-
Horiz. %	96.87%	111.48%	111.01%	96.56%	99.11%	99.79%	100.00%	-
ROE	9.94%	10.32%	10.58%	8.43%	8.63%	8.87%	8.98%	-
YoY %	-3.68%	-2.46%	25.50%	-2.32%	-2.71%	-1.22%	-	-
Horiz. %	110.69%	114.92%	117.82%	93.88%	96.10%	98.78%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	311.88	271.09	277.11	263.61	261.63	261.77	261.10	12.56%
YoY %	15.05%	-2.17%	5.12%	0.76%	-0.05%	0.26%	-	-
Horiz. %	119.45%	103.83%	106.13%	100.96%	100.20%	100.26%	100.00%	-
EPS	57.87	58.00	58.80	48.60	49.60	50.00	50.00	10.22%
YoY %	-0.22%	-1.36%	20.99%	-2.02%	-0.80%	0.00%	-	-
Horiz. %	115.74%	116.00%	117.60%	97.20%	99.20%	100.00%	100.00%	-
DPS	10.00	15.00	0.00	15.00	6.67	10.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	124.89%	-33.30%	0.00%	-	-
Horiz. %	100.00%	150.00%	0.00%	150.00%	66.70%	100.00%	-	-
NAPS	5.82	5.61	5.57	5.77	5.74	5.63	5.56	3.09%
YoY %	3.74%	0.72%	-3.47%	0.52%	1.95%	1.26%	-	-
Horiz. %	104.68%	100.90%	100.18%	103.78%	103.24%	101.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,010,045
RPS	286.88	249.36	254.89	242.48	240.65	240.79	240.17	12.56%
YoY %	15.05%	-2.17%	5.12%	0.76%	-0.06%	0.26%	-	-
Horiz. %	119.45%	103.83%	106.13%	100.96%	100.20%	100.26%	100.00%	-
EPS	53.21	53.27	54.21	44.73	45.57	45.93	45.90	10.34%
YoY %	-0.11%	-1.73%	21.19%	-1.84%	-0.78%	0.07%	-	-
Horiz. %	115.93%	116.06%	118.10%	97.45%	99.28%	100.07%	100.00%	-
DPS	9.20	13.80	0.00	13.80	6.13	9.20	0.00	-
YoY %	-33.33%	0.00%	0.00%	125.12%	-33.37%	0.00%	-	-
Horiz. %	100.00%	150.00%	0.00%	150.00%	66.63%	100.00%	-	-
NAPS	5.3535	5.1603	5.1235	5.3075	5.2799	5.1787	5.1143	3.09%
YoY %	3.74%	0.72%	-3.47%	0.52%	1.95%	1.26%	-	-
Horiz. %	104.68%	100.90%	100.18%	103.78%	103.24%	101.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	5.40	5.46	5.23	5.00	5.03	5.06	5.17	-
P/RPS	1.73	2.01	1.89	1.90	1.92	1.93	1.98	-8.59%
YoY %	-13.93%	6.35%	-0.53%	-1.04%	-0.52%	-2.53%	-	-
Horiz. %	87.37%	101.52%	95.45%	95.96%	96.97%	97.47%	100.00%	-
P/EPS	9.33	9.43	8.87	10.28	10.15	10.13	10.36	-6.73%
YoY %	-1.06%	6.31%	-13.72%	1.28%	0.20%	-2.22%	-	-
Horiz. %	90.06%	91.02%	85.62%	99.23%	97.97%	97.78%	100.00%	-
EY	10.71	10.61	11.27	9.73	9.85	9.87	9.65	7.18%
YoY %	0.94%	-5.86%	15.83%	-1.22%	-0.20%	2.28%	-	-
Horiz. %	110.98%	109.95%	116.79%	100.83%	102.07%	102.28%	100.00%	-
DY	1.85	2.75	0.00	3.00	1.33	1.98	0.00	-
YoY %	-32.73%	0.00%	0.00%	125.56%	-32.83%	0.00%	-	-
Horiz. %	93.43%	138.89%	0.00%	151.52%	67.17%	100.00%	-	-
P/NAPS	0.93	0.97	0.94	0.87	0.88	0.90	0.93	0.00%
YoY %	-4.12%	3.19%	8.05%	-1.14%	-2.22%	-3.23%	-	-
Horiz. %	100.00%	104.30%	101.08%	93.55%	94.62%	96.77%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	30/08/18	31/05/18	27/02/18	27/11/17	29/08/17	23/05/17	-
Price	5.25	5.40	5.34	5.47	4.90	5.05	5.29	-
P/RPS	1.68	1.99	1.93	2.08	1.87	1.93	2.03	-11.84%
YoY %	-15.58%	3.11%	-7.21%	11.23%	-3.11%	-4.93%	-	-
Horiz. %	82.76%	98.03%	95.07%	102.46%	92.12%	95.07%	100.00%	-
P/EPS	9.08	9.33	9.06	11.25	9.89	10.11	10.60	-9.79%
YoY %	-2.68%	2.98%	-19.47%	13.75%	-2.18%	-4.62%	-	-
Horiz. %	85.66%	88.02%	85.47%	106.13%	93.30%	95.38%	100.00%	-
EY	11.02	10.72	11.04	8.89	10.11	9.89	9.43	10.93%
YoY %	2.80%	-2.90%	24.18%	-12.07%	2.22%	4.88%	-	-
Horiz. %	116.86%	113.68%	117.07%	94.27%	107.21%	104.88%	100.00%	-
DY	1.90	2.78	0.00	2.74	1.36	1.98	0.00	-
YoY %	-31.65%	0.00%	0.00%	101.47%	-31.31%	0.00%	-	-
Horiz. %	95.96%	140.40%	0.00%	138.38%	68.69%	100.00%	-	-
P/NAPS	0.90	0.96	0.96	0.95	0.85	0.90	0.95	-3.53%
YoY %	-6.25%	0.00%	1.05%	11.76%	-5.56%	-5.26%	-	-
Horiz. %	94.74%	101.05%	101.05%	100.00%	89.47%	94.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos