[RHBBANK] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Cumulative Result
Revenue	2,778,014	10,570,766	7,868,495	5,248,577	2,617,598	10,568,789	8,011,236	-50.67%
YoY %	-73.72%	34.34%	49.92%	100.51%	-75.23%	31.92%	-	-
Horiz. %	34.68%	131.95%	98.22%	65.52%	32.67%	131.92%	100.00%	-
PBT	791,909	2,558,132	1,956,253	1,312,187	658,272	2,231,841	1,887,430	-43.98%
YoY %	-69.04%	30.77%	49.08%	99.34%	-70.51%	18.25%	-	-
Horiz. %	41.96%	135.54%	103.65%	69.52%	34.88%	118.25%	100.00%	-
Tax	-200,898	-602,092	-462,317	-308,434	-156,682	-544,253	-456,560	-42.17%
YoY %	66.63%	-30.23%	-49.89%	-96.85%	71.21%	-19.21%	-	-
Horiz. %	44.00%	131.88%	101.26%	67.56%	34.32%	119.21%	100.00%	-
NP	591,011	1,956,040	1,493,936	1,003,753	501,590	1,687,588	1,430,870	-44.56%
YoY %	-69.79%	30.93%	48.84%	100.11%	-70.28%	17.94%	-	-
Horiz. %	41.30%	136.70%	104.41%	70.15%	35.05%	117.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	590,820	1,950,145	1,490,068	1,001,240	500,277	1,681,624	1,420,381	-44.30%
YoY %	-69.70%	30.88%	48.82%	100.14%	-70.25%	18.39%	-	-
Horiz. %	41.60%	137.30%	104.91%	70.49%	35.22%	118.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.37%	23.54%	23.63%	23.51%	23.80%	24.39%	24.19%	-
YoY %	7.77%	-0.38%	0.51%	-1.22%	-2.42%	0.83%	-	-
Horiz. %	104.88%	97.31%	97.68%	97.19%	98.39%	100.83%	100.00%	-
Total Cost	2,187,003	8,614,726	6,374,559	4,244,824	2,116,008	8,881,201	6,580,366	-52.05%
YoY %	-74.61%	35.14%	50.17%	100.61%	-76.17%	34.97%	-	-
Horiz. %	33.24%	130.92%	96.87%	64.51%	32.16%	134.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,335,951	23,137,959	23,017,657	22,576,553	22,295,849	21,734,444	20,525,076	5.80%
YoY %	-3.47%	0.52%	1.95%	1.26%	2.58%	5.89%	-	-
Horiz. %	108.82%	112.73%	112.14%	109.99%	108.63%	105.89%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	-	601,506	200,502	200,502	-	481,205	190,399	-
YoY %	-	200.00%	0.00%	0.00%	-	152.74%	-	-
Horiz. %	-	315.92%	105.31%	105.31%	-	252.74%	100.00%	-
Div Payout %	-	30.84%	13.46%	20.03%	-	28.62%	13.40%	-
YoY %	-	129.12%	-32.80%	0.00%	-	113.58%	-	-
Horiz. %	-	230.15%	100.45%	149.48%	-	213.58%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	22,335,951	23,137,959	23,017,657	22,576,553	22,295,849	21,734,444	20,525,076	5.80%
YoY %	-3.47%	0.52%	1.95%	1.26%	2.58%	5.89%	-	-
Horiz. %	108.82%	112.73%	112.14%	109.99%	108.63%	105.89%	100.00%	-
NOSH	4,010,045	4,010,045	4,010,045	4,010,045	4,010,045	4,010,045	3,807,992	3.51%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	5.31%	-	-
Horiz. %	105.31%	105.31%	105.31%	105.31%	105.31%	105.31%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	21.27%	18.50%	18.99%	19.12%	19.16%	15.97%	17.86%	-
YoY %	14.97%	-2.58%	-0.68%	-0.21%	19.97%	-10.58%	-	-
Horiz. %	119.09%	103.58%	106.33%	107.05%	107.28%	89.42%	100.00%	-
ROE	2.65%	8.43%	6.47%	4.43%	2.24%	7.74%	6.92%	-
YoY %	-68.56%	30.29%	46.05%	97.77%	-71.06%	11.85%	-	-
Horiz. %	38.29%	121.82%	93.50%	64.02%	32.37%	111.85%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	69.28	263.61	196.22	130.89	65.28	263.56	210.38	-52.34%
YoY %	-73.72%	34.34%	49.91%	100.51%	-75.23%	25.28%	-	-
Horiz. %	32.93%	125.30%	93.27%	62.22%	31.03%	125.28%	100.00%	-
EPS	14.70	48.60	37.20	25.00	12.50	43.60	37.30	-46.27%
YoY %	-69.75%	30.65%	48.80%	100.00%	-71.33%	16.89%	-	-
Horiz. %	39.41%	130.29%	99.73%	67.02%	33.51%	116.89%	100.00%	-
DPS	0.00	15.00	5.00	5.00	0.00	12.00	5.00	-
YoY %	0.00%	200.00%	0.00%	0.00%	0.00%	140.00%	-	-
Horiz. %	0.00%	300.00%	100.00%	100.00%	0.00%	240.00%	100.00%	-
NAPS	5.57	5.77	5.74	5.63	5.56	5.42	5.39	2.21%
YoY %	-3.47%	0.52%	1.95%	1.26%	2.58%	0.56%	-	-
Horiz. %	103.34%	107.05%	106.49%	104.45%	103.15%	100.56%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 4,010,045
RPS	63.72	242.48	180.49	120.39	60.04	242.43	183.77	-50.67%
YoY %	-73.72%	34.35%	49.92%	100.52%	-75.23%	31.92%	-	-
Horiz. %	34.67%	131.95%	98.22%	65.51%	32.67%	131.92%	100.00%	-
EPS	13.55	44.73	34.18	22.97	11.48	38.57	32.58	-44.31%
YoY %	-69.71%	30.87%	48.80%	100.09%	-70.24%	18.39%	-	-
Horiz. %	41.59%	137.29%	104.91%	70.50%	35.24%	118.39%	100.00%	-
DPS	0.00	13.80	4.60	4.60	0.00	11.04	4.37	-
YoY %	0.00%	200.00%	0.00%	0.00%	0.00%	152.63%	-	-
Horiz. %	0.00%	315.79%	105.26%	105.26%	0.00%	252.63%	100.00%	-
NAPS	5.1235	5.3075	5.2799	5.1787	5.1143	4.9855	4.7081	5.80%
YoY %	-3.47%	0.52%	1.95%	1.26%	2.58%	5.89%	-	-
Horiz. %	108.82%	112.73%	112.15%	110.00%	108.63%	105.89%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	5.23	5.00	5.03	5.06	5.17	4.71	4.65	-
P/RPS	7.55	1.90	2.56	3.87	7.92	1.79	2.21	127.00%
YoY %	297.37%	-25.78%	-33.85%	-51.14%	342.46%	-19.00%	-	-
Horiz. %	341.63%	85.97%	115.84%	175.11%	358.37%	81.00%	100.00%	-
P/EPS	35.50	10.28	13.54	20.27	41.44	11.23	12.47	100.99%
YoY %	245.33%	-24.08%	-33.20%	-51.09%	269.01%	-9.94%	-	-
Horiz. %	284.68%	82.44%	108.58%	162.55%	332.32%	90.06%	100.00%	-
EY	2.82	9.73	7.39	4.93	2.41	8.90	8.02	-50.21%
YoY %	-71.02%	31.66%	49.90%	104.56%	-72.92%	10.97%	-	-
Horiz. %	35.16%	121.32%	92.14%	61.47%	30.05%	110.97%	100.00%	-
DY	0.00	3.00	0.99	0.99	0.00	2.55	1.08	-
YoY %	0.00%	203.03%	0.00%	0.00%	0.00%	136.11%	-	-
Horiz. %	0.00%	277.78%	91.67%	91.67%	0.00%	236.11%	100.00%	-
P/NAPS	0.94	0.87	0.88	0.90	0.93	0.87	0.86	6.11%
YoY %	8.05%	-1.14%	-2.22%	-3.23%	6.90%	1.16%	-	-
Horiz. %	109.30%	101.16%	102.33%	104.65%	108.14%	101.16%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	31/05/18	27/02/18	27/11/17	29/08/17	23/05/17	24/02/17	23/11/16	-
Price	5.34	5.47	4.90	5.05	5.29	4.93	4.75	-
P/RPS	7.71	2.08	2.50	3.86	8.10	1.87	2.26	126.78%
YoY %	270.67%	-16.80%	-35.23%	-52.35%	333.16%	-17.26%	-	-
Horiz. %	341.15%	92.04%	110.62%	170.80%	358.41%	82.74%	100.00%	-
P/EPS	36.24	11.25	13.19	20.23	42.40	11.76	12.73	100.99%
YoY %	222.13%	-14.71%	-34.80%	-52.29%	260.54%	-7.62%	-	-
Horiz. %	284.68%	88.37%	103.61%	158.92%	333.07%	92.38%	100.00%	-
EY	2.76	8.89	7.58	4.94	2.36	8.51	7.85	-50.21%
YoY %	-68.95%	17.28%	53.44%	109.32%	-72.27%	8.41%	-	-
Horiz. %	35.16%	113.25%	96.56%	62.93%	30.06%	108.41%	100.00%	-
DY	0.00	2.74	1.02	0.99	0.00	2.43	1.05	-
YoY %	0.00%	168.63%	3.03%	0.00%	0.00%	131.43%	-	-
Horiz. %	0.00%	260.95%	97.14%	94.29%	0.00%	231.43%	100.00%	-
P/NAPS	0.96	0.95	0.85	0.90	0.95	0.91	0.88	5.97%
YoY %	1.05%	11.76%	-5.56%	-5.26%	4.40%	3.41%	-	-
Horiz. %	109.09%	107.95%	96.59%	102.27%	107.95%	103.41%	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