[RHBBANK] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	13,528,464	13,471,370	13,531,798	13,394,188	12,690,208	12,506,489	10,870,744	15.65%
YoY %	0.42%	-0.45%	1.03%	5.55%	1.47%	15.05%	-	-
Horiz. %	124.45%	123.92%	124.48%	123.21%	116.74%	115.05%	100.00%	-
PBT	3,350,444	3,331,533	3,329,368	3,292,684	3,119,055	3,125,278	3,129,834	4.63%
YoY %	0.57%	0.07%	1.11%	5.57%	-0.20%	-0.15%	-	-
Horiz. %	107.05%	106.44%	106.38%	105.20%	99.66%	99.85%	100.00%	-
Tax	-862,635	-844,824	-832,914	-768,416	-810,143	-803,469	-807,500	4.48%
YoY %	-2.11%	-1.43%	-8.39%	5.15%	-0.83%	0.50%	-	-
Horiz. %	106.83%	104.62%	103.15%	95.16%	100.33%	99.50%	100.00%	-
NP	2,487,809	2,486,709	2,496,454	2,524,268	2,308,912	2,321,809	2,322,334	4.68%
YoY %	0.04%	-0.39%	-1.10%	9.33%	-0.56%	-0.02%	-	-
Horiz. %	107.13%	107.08%	107.50%	108.70%	99.42%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,482,432	2,481,898	2,491,192	2,520,744	2,305,196	2,319,694	2,322,162	4.53%
YoY %	0.02%	-0.37%	-1.17%	9.35%	-0.62%	-0.11%	-	-
Horiz. %	106.90%	106.88%	107.28%	108.55%	99.27%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.75%	25.36%	25.02%	23.34%	25.97%	25.71%	25.80%	-
YoY %	1.54%	1.36%	7.20%	-10.13%	1.01%	-0.35%	-	-
Horiz. %	99.81%	98.29%	96.98%	90.47%	100.66%	99.65%	100.00%	-
Total Cost	11,040,655	10,984,661	11,035,344	10,869,920	10,381,296	10,184,680	8,548,410	18.54%
YoY %	0.51%	-0.46%	1.52%	4.71%	1.93%	19.14%	-	-
Horiz. %	129.15%	128.50%	129.09%	127.16%	121.44%	119.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,784,588	25,824,690	24,862,278	24,381,073	23,338,462	23,338,462	22,496,352	9.49%
YoY %	-0.16%	3.87%	1.97%	4.47%	0.00%	3.74%	-	-
Horiz. %	114.62%	114.80%	110.52%	108.38%	103.74%	103.74%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	1,243,113	668,340	1,002,511	-	822,059	401,004	601,506	62.03%
YoY %	86.00%	-33.33%	0.00%	-	105.00%	-33.33%	-	-
Horiz. %	206.67%	111.11%	166.67%	-	136.67%	66.67%	100.00%	-
Div Payout %	50.08%	26.93%	40.24%	-	35.66%	17.29%	25.90%	-
YoY %	85.96%	-33.08%	0.00%	-	106.25%	-33.24%	-	-
Horiz. %	193.36%	103.98%	155.37%	-	137.68%	66.76%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	25,784,588	25,824,690	24,862,278	24,381,073	23,338,462	23,338,462	22,496,352	9.49%
YoY %	-0.16%	3.87%	1.97%	4.47%	0.00%	3.74%	-	-
Horiz. %	114.62%	114.80%	110.52%	108.38%	103.74%	103.74%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	18.39%	18.46%	18.45%	18.85%	18.19%	18.56%	21.36%	-
YoY %	-0.38%	0.05%	-2.12%	3.63%	-1.99%	-13.11%	-	-
Horiz. %	86.10%	86.42%	86.38%	88.25%	85.16%	86.89%	100.00%	-
ROE	9.63%	9.61%	10.02%	10.34%	9.88%	9.94%	10.32%	-
YoY %	0.21%	-4.09%	-3.09%	4.66%	-0.60%	-3.68%	-	-
Horiz. %	93.31%	93.12%	97.09%	100.19%	95.74%	96.32%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	337.36	335.94	337.45	334.02	316.46	311.88	271.09	15.65%
YoY %	0.42%	-0.45%	1.03%	5.55%	1.47%	15.05%	-	-
Horiz. %	124.45%	123.92%	124.48%	123.21%	116.74%	115.05%	100.00%	-
EPS	61.91	61.89	62.12	62.88	57.49	57.87	58.00	4.43%
YoY %	0.03%	-0.37%	-1.21%	9.38%	-0.66%	-0.22%	-	-
Horiz. %	106.74%	106.71%	107.10%	108.41%	99.12%	99.78%	100.00%	-
DPS	31.00	16.67	25.00	0.00	20.50	10.00	15.00	62.03%
YoY %	85.96%	-33.32%	0.00%	0.00%	105.00%	-33.33%	-	-
Horiz. %	206.67%	111.13%	166.67%	0.00%	136.67%	66.67%	100.00%	-
NAPS	6.43	6.44	6.20	6.08	5.82	5.82	5.61	9.49%
YoY %	-0.16%	3.87%	1.97%	4.47%	0.00%	3.74%	-	-
Horiz. %	114.62%	114.80%	110.52%	108.38%	103.74%	103.74%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 4,010,045
RPS	310.32	309.01	310.40	307.24	291.09	286.88	249.36	15.65%
YoY %	0.42%	-0.45%	1.03%	5.55%	1.47%	15.05%	-	-
Horiz. %	124.45%	123.92%	124.48%	123.21%	116.73%	115.05%	100.00%	-
EPS	56.94	56.93	57.14	57.82	52.88	53.21	53.27	4.52%
YoY %	0.02%	-0.37%	-1.18%	9.34%	-0.62%	-0.11%	-	-
Horiz. %	106.89%	106.87%	107.26%	108.54%	99.27%	99.89%	100.00%	-
DPS	28.52	15.33	23.00	0.00	18.86	9.20	13.80	62.03%
YoY %	86.04%	-33.35%	0.00%	0.00%	105.00%	-33.33%	-	-
Horiz. %	206.67%	111.09%	166.67%	0.00%	136.67%	66.67%	100.00%	-
NAPS	5.9146	5.9238	5.703	5.5926	5.3535	5.3535	5.1603	9.49%
YoY %	-0.16%	3.87%	1.97%	4.47%	0.00%	3.74%	-	-
Horiz. %	114.62%	114.80%	110.52%	108.38%	103.74%	103.74%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	5.78	5.64	5.59	5.70	5.29	5.40	5.46	-
P/RPS	1.71	1.68	1.66	1.71	1.67	1.73	2.01	-10.18%
YoY %	1.79%	1.20%	-2.92%	2.40%	-3.47%	-13.93%	-	-
Horiz. %	85.07%	83.58%	82.59%	85.07%	83.08%	86.07%	100.00%	-
P/EPS	9.34	9.11	9.00	9.07	9.20	9.33	9.43	-0.63%
YoY %	2.52%	1.22%	-0.77%	-1.41%	-1.39%	-1.06%	-	-
Horiz. %	99.05%	96.61%	95.44%	96.18%	97.56%	98.94%	100.00%	-
EY	10.71	10.97	11.11	11.03	10.87	10.71	10.61	0.62%
YoY %	-2.37%	-1.26%	0.73%	1.47%	1.49%	0.94%	-	-
Horiz. %	100.94%	103.39%	104.71%	103.96%	102.45%	100.94%	100.00%	-
DY	5.36	2.96	4.47	0.00	3.88	1.85	2.75	55.84%
YoY %	81.08%	-33.78%	0.00%	0.00%	109.73%	-32.73%	-	-
Horiz. %	194.91%	107.64%	162.55%	0.00%	141.09%	67.27%	100.00%	-
P/NAPS	0.90	0.88	0.90	0.94	0.91	0.93	0.97	-4.85%
YoY %	2.27%	-2.22%	-4.26%	3.30%	-2.15%	-4.12%	-	-
Horiz. %	92.78%	90.72%	92.78%	96.91%	93.81%	95.88%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	25/11/19	26/08/19	27/05/19	27/02/19	27/11/18	30/08/18	-
Price	5.60	5.76	5.48	5.70	5.59	5.25	5.40	-
P/RPS	1.66	1.71	1.62	1.71	1.77	1.68	1.99	-11.35%
YoY %	-2.92%	5.56%	-5.26%	-3.39%	5.36%	-15.58%	-	-
Horiz. %	83.42%	85.93%	81.41%	85.93%	88.94%	84.42%	100.00%	-
P/EPS	9.05	9.31	8.82	9.07	9.72	9.08	9.33	-2.00%
YoY %	-2.79%	5.56%	-2.76%	-6.69%	7.05%	-2.68%	-	-
Horiz. %	97.00%	99.79%	94.53%	97.21%	104.18%	97.32%	100.00%	-
EY	11.05	10.75	11.34	11.03	10.28	11.02	10.72	2.03%
YoY %	2.79%	-5.20%	2.81%	7.30%	-6.72%	2.80%	-	-
Horiz. %	103.08%	100.28%	105.78%	102.89%	95.90%	102.80%	100.00%	-
DY	5.54	2.89	4.56	0.00	3.67	1.90	2.78	58.16%
YoY %	91.70%	-36.62%	0.00%	0.00%	93.16%	-31.65%	-	-
Horiz. %	199.28%	103.96%	164.03%	0.00%	132.01%	68.35%	100.00%	-
P/NAPS	0.87	0.89	0.88	0.94	0.96	0.90	0.96	-6.33%
YoY %	-2.25%	1.14%	-6.38%	-2.08%	6.67%	-6.25%	-	-
Horiz. %	90.62%	92.71%	91.67%	97.92%	100.00%	93.75%	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