[RHBBANK] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 21.18%
YoY- 18.1%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 12,690,208 12,506,489 10,870,744 11,112,056 10,570,766 10,491,326 10,497,154 13.44%
PBT 3,119,055 3,125,278 3,129,834 3,167,636 2,558,132 2,608,337 2,624,374 12.16%
Tax -810,143 -803,469 -807,500 -803,592 -602,092 -616,422 -616,868 19.86%
NP 2,308,912 2,321,809 2,322,334 2,364,044 1,956,040 1,991,914 2,007,506 9.74%
-
NP to SH 2,305,196 2,319,694 2,322,162 2,363,280 1,950,145 1,986,757 2,002,480 9.81%
-
Tax Rate 25.97% 25.71% 25.80% 25.37% 23.54% 23.63% 23.51% -
Total Cost 10,381,296 10,184,680 8,548,410 8,748,012 8,614,726 8,499,412 8,489,648 14.30%
-
Net Worth 23,338,462 23,338,462 22,496,352 22,335,951 23,137,959 23,017,657 22,576,553 2.23%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 822,059 401,004 601,506 - 601,506 267,336 401,004 61.16%
Div Payout % 35.66% 17.29% 25.90% - 30.84% 13.46% 20.03% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 23,338,462 23,338,462 22,496,352 22,335,951 23,137,959 23,017,657 22,576,553 2.23%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 18.19% 18.56% 21.36% 21.27% 18.50% 18.99% 19.12% -
ROE 9.88% 9.94% 10.32% 10.58% 8.43% 8.63% 8.87% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 316.46 311.88 271.09 277.11 263.61 261.63 261.77 13.44%
EPS 57.49 57.87 58.00 58.80 48.60 49.60 50.00 9.72%
DPS 20.50 10.00 15.00 0.00 15.00 6.67 10.00 61.16%
NAPS 5.82 5.82 5.61 5.57 5.77 5.74 5.63 2.23%
Adjusted Per Share Value based on latest NOSH - 4,010,045
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 291.09 286.88 249.36 254.89 242.48 240.65 240.79 13.44%
EPS 52.88 53.21 53.27 54.21 44.73 45.57 45.93 9.82%
DPS 18.86 9.20 13.80 0.00 13.80 6.13 9.20 61.16%
NAPS 5.3535 5.3535 5.1603 5.1235 5.3075 5.2799 5.1787 2.23%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 5.29 5.40 5.46 5.23 5.00 5.03 5.06 -
P/RPS 1.67 1.73 2.01 1.89 1.90 1.92 1.93 -9.17%
P/EPS 9.20 9.33 9.43 8.87 10.28 10.15 10.13 -6.20%
EY 10.87 10.71 10.61 11.27 9.73 9.85 9.87 6.62%
DY 3.88 1.85 2.75 0.00 3.00 1.33 1.98 56.40%
P/NAPS 0.91 0.93 0.97 0.94 0.87 0.88 0.90 0.73%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 30/08/18 31/05/18 27/02/18 27/11/17 29/08/17 -
Price 5.59 5.25 5.40 5.34 5.47 4.90 5.05 -
P/RPS 1.77 1.68 1.99 1.93 2.08 1.87 1.93 -5.59%
P/EPS 9.72 9.08 9.33 9.06 11.25 9.89 10.11 -2.58%
EY 10.28 11.02 10.72 11.04 8.89 10.11 9.89 2.60%
DY 3.67 1.90 2.78 0.00 2.74 1.36 1.98 50.72%
P/NAPS 0.96 0.90 0.96 0.96 0.95 0.85 0.90 4.38%

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