[RHBBANK] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Cumulative Result
Revenue	8,820,188	4,402,309	16,580,531	12,181,411	7,965,672	3,917,971	13,278,708	-23.89%
YoY %	100.35%	-73.45%	36.11%	52.92%	103.31%	-70.49%	-	-
Horiz. %	66.42%	33.15%	124.87%	91.74%	59.99%	29.51%	100.00%	-
PBT	1,884,417	910,161	3,753,344	2,947,590	2,068,272	1,005,182	4,170,784	-41.14%
YoY %	107.04%	-75.75%	27.34%	42.51%	105.76%	-75.90%	-	-
Horiz. %	45.18%	21.82%	89.99%	70.67%	49.59%	24.10%	100.00%	-
Tax	-430,281	-178,811	-942,845	-724,376	-495,944	-242,553	-1,458,763	-55.72%
YoY %	-140.63%	81.03%	-30.16%	-46.06%	-104.47%	83.37%	-	-
Horiz. %	29.50%	12.26%	64.63%	49.66%	34.00%	16.63%	100.00%	-
NP	1,454,136	731,350	2,810,499	2,223,214	1,572,328	762,629	2,712,021	-34.02%
YoY %	98.83%	-73.98%	26.42%	41.40%	106.17%	-71.88%	-	-
Horiz. %	53.62%	26.97%	103.63%	81.98%	57.98%	28.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,452,478	730,170	2,806,228	2,220,317	1,570,368	761,668	2,707,688	-34.00%
YoY %	98.92%	-73.98%	26.39%	41.39%	106.17%	-71.87%	-	-
Horiz. %	53.64%	26.97%	103.64%	82.00%	58.00%	28.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.83%	19.65%	25.12%	24.58%	23.98%	24.13%	34.98%	-
YoY %	16.18%	-21.78%	2.20%	2.50%	-0.62%	-31.02%	-	-
Horiz. %	65.27%	56.17%	71.81%	70.27%	68.55%	68.98%	100.00%	-
Total Cost	7,366,052	3,670,959	13,770,032	9,958,197	6,393,344	3,155,342	10,566,687	-21.39%
YoY %	100.66%	-73.34%	38.28%	55.76%	102.62%	-70.14%	-	-
Horiz. %	69.71%	34.74%	130.32%	94.24%	60.50%	29.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,409,359	31,710,831	30,874,565	29,910,137	29,907,515	29,884,096	28,619,247	6.40%
YoY %	-0.95%	2.71%	3.22%	0.01%	0.08%	4.42%	-	-
Horiz. %	109.75%	110.80%	107.88%	104.51%	104.50%	104.42%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Dividend
Div	648,498	-	1,714,539	642,952	640,125	-	1,693,271	-47.29%
YoY %	0.00%	-	166.67%	0.44%	0.00%	-	-	-
Horiz. %	38.30%	-	101.26%	37.97%	37.80%	-	100.00%	-
Div Payout %	44.65%	-	61.10%	28.96%	40.76%	-	62.54%	-
YoY %	0.00%	-	110.98%	-28.95%	0.00%	-	-	-
Horiz. %	71.39%	-	97.70%	46.31%	65.17%	-	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Equity
Net Worth	31,409,359	31,710,831	30,874,565	29,910,137	29,907,515	29,884,096	28,619,247	6.40%
YoY %	-0.95%	2.71%	3.22%	0.01%	0.08%	4.42%	-	-
Horiz. %	109.75%	110.80%	107.88%	104.51%	104.50%	104.42%	100.00%	-
NOSH	4,359,489	4,286,348	4,286,348	4,286,348	4,286,348	4,247,373	4,247,373	1.75%
YoY %	1.71%	0.00%	0.00%	0.00%	0.92%	0.00%	-	-
Horiz. %	102.64%	100.92%	100.92%	100.92%	100.92%	100.00%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Ratio Analysis
NP Margin	16.49%	16.61%	16.95%	18.25%	19.74%	19.46%	20.42%	-
YoY %	-0.72%	-2.01%	-7.12%	-7.55%	1.44%	-4.70%	-	-
Horiz. %	80.75%	81.34%	83.01%	89.37%	96.67%	95.30%	100.00%	-
ROE	4.62%	2.30%	9.09%	7.42%	5.25%	2.55%	9.46%	-
YoY %	100.87%	-74.70%	22.51%	41.33%	105.88%	-73.04%	-	-
Horiz. %	48.84%	24.31%	96.09%	78.44%	55.50%	26.96%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Per Share
RPS	204.01	102.71	386.82	284.19	186.66	92.24	313.68	-24.95%
YoY %	98.63%	-73.45%	36.11%	52.25%	102.36%	-70.59%	-	-
Horiz. %	65.04%	32.74%	123.32%	90.60%	59.51%	29.41%	100.00%	-
EPS	33.74	17.03	65.69	52.03	36.88	17.93	64.69	-35.23%
YoY %	98.12%	-74.08%	26.25%	41.08%	105.69%	-72.28%	-	-
Horiz. %	52.16%	26.33%	101.55%	80.43%	57.01%	27.72%	100.00%	-
DPS	15.00	0.00	40.00	15.00	15.00	0.00	40.00	-48.02%
YoY %	0.00%	0.00%	166.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	0.00%	100.00%	37.50%	37.50%	0.00%	100.00%	-
NAPS	7.2651	7.3981	7.203	6.978	7.0082	7.0359	6.7607	4.91%
YoY %	-1.80%	2.71%	3.22%	-0.43%	-0.39%	4.07%	-	-
Horiz. %	107.46%	109.43%	106.54%	103.21%	103.66%	104.07%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Adjusted Per Share Value based on latest NOSH - 4,286,348
RPS	202.30	100.97	380.29	279.39	182.70	89.86	304.56	-23.89%
YoY %	100.36%	-73.45%	36.11%	52.92%	103.32%	-70.50%	-	-
Horiz. %	66.42%	33.15%	124.87%	91.74%	59.99%	29.50%	100.00%	-
EPS	33.31	16.75	64.36	50.93	36.02	17.47	62.10	-34.00%
YoY %	98.87%	-73.97%	26.37%	41.39%	106.18%	-71.87%	-	-
Horiz. %	53.64%	26.97%	103.64%	82.01%	58.00%	28.13%	100.00%	-
DPS	14.87	0.00	39.32	14.75	14.68	0.00	38.84	-47.30%
YoY %	0.00%	0.00%	166.58%	0.48%	0.00%	0.00%	-	-
Horiz. %	38.29%	0.00%	101.24%	37.98%	37.80%	0.00%	100.00%	-
NAPS	7.204	7.2732	7.0814	6.8602	6.8596	6.8542	6.5641	6.40%
YoY %	-0.95%	2.71%	3.22%	0.01%	0.08%	4.42%	-	-
Horiz. %	109.75%	110.80%	107.88%	104.51%	104.50%	104.42%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	-
Price	5.51	5.67	5.45	5.43	5.43	5.58	5.79	-
P/RPS	2.70	5.52	1.41	1.91	2.91	6.05	1.85	28.69%
YoY %	-51.09%	291.49%	-26.18%	-34.36%	-51.90%	227.03%	-	-
Horiz. %	145.95%	298.38%	76.22%	103.24%	157.30%	327.03%	100.00%	-
P/EPS	16.40	33.28	8.32	10.48	14.76	31.12	9.05	48.69%
YoY %	-50.72%	300.00%	-20.61%	-29.00%	-52.57%	243.87%	-	-
Horiz. %	181.22%	367.73%	91.93%	115.80%	163.09%	343.87%	100.00%	-
EY	6.10	3.00	12.01	9.54	6.78	3.21	11.05	-32.73%
YoY %	103.33%	-75.02%	25.89%	40.71%	111.21%	-70.95%	-	-
Horiz. %	55.20%	27.15%	108.69%	86.33%	61.36%	29.05%	100.00%	-
DY	2.72	0.00	7.34	2.76	2.76	0.00	6.91	-46.31%
YoY %	0.00%	0.00%	165.94%	0.00%	0.00%	0.00%	-	-
Horiz. %	39.36%	0.00%	106.22%	39.94%	39.94%	0.00%	100.00%	-
P/NAPS	0.76	0.77	0.76	0.78	0.77	0.79	0.86	-7.91%
YoY %	-1.30%	1.32%	-2.56%	1.30%	-2.53%	-8.14%	-	-
Horiz. %	88.37%	89.53%	88.37%	90.70%	89.53%	91.86%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Announcement Date
Date	27/08/24	29/05/24	27/02/24	27/11/23	29/08/23	26/05/23	27/02/23	-
Price	5.92	5.50	5.68	5.57	5.70	5.45	5.60	-
P/RPS	2.90	5.36	1.47	1.96	3.05	5.91	1.79	37.98%
YoY %	-45.90%	264.63%	-25.00%	-35.74%	-48.39%	230.17%	-	-
Horiz. %	162.01%	299.44%	82.12%	109.50%	170.39%	330.17%	100.00%	-
P/EPS	17.62	32.29	8.68	10.75	15.49	30.39	8.75	59.53%
YoY %	-45.43%	272.00%	-19.26%	-30.60%	-49.03%	247.31%	-	-
Horiz. %	201.37%	369.03%	99.20%	122.86%	177.03%	347.31%	100.00%	-
EY	5.68	3.10	11.53	9.30	6.46	3.29	11.42	-37.25%
YoY %	83.23%	-73.11%	23.98%	43.96%	96.35%	-71.19%	-	-
Horiz. %	49.74%	27.15%	100.96%	81.44%	56.57%	28.81%	100.00%	-
DY	2.53	0.00	7.04	2.69	2.63	0.00	7.14	-49.95%
YoY %	0.00%	0.00%	161.71%	2.28%	0.00%	0.00%	-	-
Horiz. %	35.43%	0.00%	98.60%	37.68%	36.83%	0.00%	100.00%	-
P/NAPS	0.81	0.74	0.79	0.80	0.81	0.77	0.83	-1.61%
YoY %	9.46%	-6.33%	-1.25%	-1.23%	5.19%	-7.23%	-	-
Horiz. %	97.59%	89.16%	95.18%	96.39%	97.59%	92.77%	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