[RHBBANK] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Cumulative Result
Revenue	2,857,780	11,748,749	8,856,965	5,830,527	2,905,034	12,593,365	9,512,344	-55.17%
YoY %	-75.68%	32.65%	51.91%	100.70%	-76.93%	32.39%	-	-
Horiz. %	30.04%	123.51%	93.11%	61.29%	30.54%	132.39%	100.00%	-
PBT	890,550	3,528,753	2,606,196	1,777,396	863,955	2,677,533	2,103,326	-43.64%
YoY %	-74.76%	35.40%	46.63%	105.73%	-67.73%	27.30%	-	-
Horiz. %	42.34%	167.77%	123.91%	84.50%	41.08%	127.30%	100.00%	-
Tax	-289,298	-905,621	-614,325	-423,306	-213,327	-638,381	-503,515	-30.91%
YoY %	68.06%	-47.42%	-45.13%	-98.43%	66.58%	-26.78%	-	-
Horiz. %	57.46%	179.86%	122.01%	84.07%	42.37%	126.78%	100.00%	-
NP	601,252	2,623,132	1,991,871	1,354,090	650,628	2,039,152	1,599,811	-47.95%
YoY %	-77.08%	31.69%	47.10%	108.12%	-68.09%	27.46%	-	-
Horiz. %	37.58%	163.97%	124.51%	84.64%	40.67%	127.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	600,267	2,618,388	1,987,223	1,351,631	650,288	2,032,530	1,593,899	-47.88%
YoY %	-77.07%	31.76%	47.02%	107.85%	-68.01%	27.52%	-	-
Horiz. %	37.66%	164.28%	124.68%	84.80%	40.80%	127.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.49%	25.66%	23.57%	23.82%	24.69%	23.84%	23.94%	-
YoY %	26.62%	8.87%	-1.05%	-3.52%	3.57%	-0.42%	-	-
Horiz. %	135.71%	107.18%	98.45%	99.50%	103.13%	99.58%	100.00%	-
Total Cost	2,256,528	9,125,617	6,865,094	4,476,437	2,254,406	10,554,213	7,912,533	-56.70%
YoY %	-75.27%	32.93%	53.36%	98.56%	-78.64%	33.39%	-	-
Horiz. %	28.52%	115.33%	86.76%	56.57%	28.49%	133.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,067,858	27,806,567	27,827,307	27,520,536	26,666,799	27,027,702	27,308,406	1.84%
YoY %	0.94%	-0.07%	1.11%	3.20%	-1.34%	-1.03%	-	-
Horiz. %	102.78%	101.82%	101.90%	100.78%	97.65%	98.97%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	-	1,645,821	609,588	601,506	-	707,772	-	-
YoY %	-	169.99%	1.34%	0.00%	-	0.00%	-	-
Horiz. %	-	232.54%	86.13%	84.99%	-	100.00%	-	-
Div Payout %	-	62.86%	30.68%	44.50%	-	34.82%	-	-
YoY %	-	104.89%	-31.06%	0.00%	-	0.00%	-	-
Horiz. %	-	180.53%	88.11%	127.80%	-	100.00%	-	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	28,067,858	27,806,567	27,827,307	27,520,536	26,666,799	27,027,702	27,308,406	1.84%
YoY %	0.94%	-0.07%	1.11%	3.20%	-1.34%	-1.03%	-	-
Horiz. %	102.78%	101.82%	101.90%	100.78%	97.65%	98.97%	100.00%	-
NOSH	4,142,918	4,142,918	4,068,360	4,010,045	4,010,045	4,010,045	4,010,045	2.19%
YoY %	0.00%	1.83%	1.45%	0.00%	0.00%	0.00%	-	-
Horiz. %	103.31%	103.31%	101.45%	100.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	21.04%	22.33%	22.49%	23.22%	22.40%	16.19%	16.82%	-
YoY %	-5.78%	-0.71%	-3.14%	3.66%	38.36%	-3.75%	-	-
Horiz. %	125.09%	132.76%	133.71%	138.05%	133.17%	96.25%	100.00%	-
ROE	2.14%	9.42%	7.14%	4.91%	2.44%	7.52%	5.84%	-
YoY %	-77.28%	31.93%	45.42%	101.23%	-67.55%	28.77%	-	-
Horiz. %	36.64%	161.30%	122.26%	84.08%	41.78%	128.77%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	68.98	285.54	217.94	145.40	72.44	314.05	237.21	-56.14%
YoY %	-75.84%	31.02%	49.89%	100.72%	-76.93%	32.39%	-	-
Horiz. %	29.08%	120.37%	91.88%	61.30%	30.54%	132.39%	100.00%	-
EPS	14.49	64.65	49.33	33.71	16.22	50.69	39.75	-49.00%
YoY %	-77.59%	31.06%	46.34%	107.83%	-68.00%	27.52%	-	-
Horiz. %	36.45%	162.64%	124.10%	84.81%	40.81%	127.52%	100.00%	-
DPS	0.00	40.00	15.00	15.00	0.00	17.65	0.00	-
YoY %	0.00%	166.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	226.63%	84.99%	84.99%	0.00%	100.00%	-	-
NAPS	6.7749	6.7581	6.8474	6.8629	6.65	6.74	6.81	-0.34%
YoY %	0.25%	-1.30%	-0.23%	3.20%	-1.34%	-1.03%	-	-
Horiz. %	99.48%	99.24%	100.55%	100.78%	97.65%	98.97%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 4,010,045
RPS	65.55	269.50	203.17	133.74	66.64	288.87	218.20	-55.17%
YoY %	-75.68%	32.65%	51.91%	100.69%	-76.93%	32.39%	-	-
Horiz. %	30.04%	123.51%	93.11%	61.29%	30.54%	132.39%	100.00%	-
EPS	13.77	60.06	45.58	31.00	14.92	46.62	36.56	-47.87%
YoY %	-77.07%	31.77%	47.03%	107.77%	-68.00%	27.52%	-	-
Horiz. %	37.66%	164.28%	124.67%	84.79%	40.81%	127.52%	100.00%	-
DPS	0.00	37.75	13.98	13.80	0.00	16.24	0.00	-
YoY %	0.00%	170.03%	1.30%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	232.45%	86.08%	84.98%	0.00%	100.00%	-	-
NAPS	6.4383	6.3784	6.3832	6.3128	6.117	6.1997	6.2641	1.84%
YoY %	0.94%	-0.08%	1.12%	3.20%	-1.33%	-1.03%	-	-
Horiz. %	102.78%	101.82%	101.90%	100.78%	97.65%	98.97%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	5.96	5.37	5.46	5.40	5.37	5.45	4.57	-
P/RPS	8.64	1.88	2.51	3.71	7.41	1.74	1.93	171.87%
YoY %	359.57%	-25.10%	-32.35%	-49.93%	325.86%	-9.84%	-	-
Horiz. %	447.67%	97.41%	130.05%	192.23%	383.94%	90.16%	100.00%	-
P/EPS	41.13	8.44	11.17	16.02	33.11	10.75	11.50	134.05%
YoY %	387.32%	-24.44%	-30.27%	-51.62%	208.00%	-6.52%	-	-
Horiz. %	357.65%	73.39%	97.13%	139.30%	287.91%	93.48%	100.00%	-
EY	2.43	11.85	8.96	6.24	3.02	9.30	8.70	-57.30%
YoY %	-79.49%	32.25%	43.59%	106.62%	-67.53%	6.90%	-	-
Horiz. %	27.93%	136.21%	102.99%	71.72%	34.71%	106.90%	100.00%	-
DY	0.00	7.45	2.75	2.78	0.00	3.24	0.00	-
YoY %	0.00%	170.91%	-1.08%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	229.94%	84.88%	85.80%	0.00%	100.00%	-	-
P/NAPS	0.88	0.79	0.80	0.79	0.81	0.81	0.67	19.95%
YoY %	11.39%	-1.25%	1.27%	-2.47%	0.00%	20.90%	-	-
Horiz. %	131.34%	117.91%	119.40%	117.91%	120.90%	120.90%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	30/05/22	28/02/22	30/11/21	27/08/21	27/05/21	26/02/21	30/11/20	-
Price	5.91	5.80	5.31	5.51	5.27	5.42	5.17	-
P/RPS	8.57	2.03	2.44	3.79	7.27	1.73	2.18	149.29%
YoY %	322.17%	-16.80%	-35.62%	-47.87%	320.23%	-20.64%	-	-
Horiz. %	393.12%	93.12%	111.93%	173.85%	333.49%	79.36%	100.00%	-
P/EPS	40.79	9.11	10.86	16.35	32.50	10.69	13.01	114.36%
YoY %	347.75%	-16.11%	-33.58%	-49.69%	204.02%	-17.83%	-	-
Horiz. %	313.53%	70.02%	83.47%	125.67%	249.81%	82.17%	100.00%	-
EY	2.45	10.97	9.21	6.12	3.08	9.35	7.69	-53.38%
YoY %	-77.67%	19.11%	50.49%	98.70%	-67.06%	21.59%	-	-
Horiz. %	31.86%	142.65%	119.77%	79.58%	40.05%	121.59%	100.00%	-
DY	0.00	6.90	2.82	2.72	0.00	3.26	0.00	-
YoY %	0.00%	144.68%	3.68%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	211.66%	86.50%	83.44%	0.00%	100.00%	-	-
P/NAPS	0.87	0.86	0.78	0.80	0.79	0.80	0.76	9.43%
YoY %	1.16%	10.26%	-2.50%	1.27%	-1.25%	5.26%	-	-
Horiz. %	114.47%	113.16%	102.63%	105.26%	103.95%	105.26%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos