[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -70.25%
YoY- -11.44%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 10,570,766 7,868,495 5,248,577 2,617,598 10,568,789 8,011,236 5,358,718 57.09%
PBT 2,558,132 1,956,253 1,312,187 658,272 2,231,841 1,887,430 1,224,811 63.17%
Tax -602,092 -462,317 -308,434 -156,682 -544,253 -456,560 -304,597 57.30%
NP 1,956,040 1,493,936 1,003,753 501,590 1,687,588 1,430,870 920,214 65.09%
-
NP to SH 1,950,145 1,490,068 1,001,240 500,277 1,681,624 1,420,381 915,054 65.37%
-
Tax Rate 23.54% 23.63% 23.51% 23.80% 24.39% 24.19% 24.87% -
Total Cost 8,614,726 6,374,559 4,244,824 2,116,008 8,881,201 6,580,366 4,438,504 55.40%
-
Net Worth 23,137,959 23,017,657 22,576,553 22,295,849 21,734,444 20,525,076 19,560,668 11.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 601,506 200,502 200,502 - 481,205 190,399 185,233 118.81%
Div Payout % 30.84% 13.46% 20.03% - 28.62% 13.40% 20.24% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 23,137,959 23,017,657 22,576,553 22,295,849 21,734,444 20,525,076 19,560,668 11.81%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 3,807,992 3,704,671 5.40%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 18.50% 18.99% 19.12% 19.16% 15.97% 17.86% 17.17% -
ROE 8.43% 6.47% 4.43% 2.24% 7.74% 6.92% 4.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 263.61 196.22 130.89 65.28 263.56 210.38 144.65 49.03%
EPS 48.60 37.20 25.00 12.50 43.60 37.30 24.70 56.82%
DPS 15.00 5.00 5.00 0.00 12.00 5.00 5.00 107.59%
NAPS 5.77 5.74 5.63 5.56 5.42 5.39 5.28 6.07%
Adjusted Per Share Value based on latest NOSH - 4,010,045
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 242.48 180.49 120.39 60.04 242.43 183.77 122.92 57.09%
EPS 44.73 34.18 22.97 11.48 38.57 32.58 20.99 65.37%
DPS 13.80 4.60 4.60 0.00 11.04 4.37 4.25 118.80%
NAPS 5.3075 5.2799 5.1787 5.1143 4.9855 4.7081 4.4869 11.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.00 5.03 5.06 5.17 4.71 4.65 5.12 -
P/RPS 1.90 2.56 3.87 7.92 1.79 2.21 3.54 -33.88%
P/EPS 10.28 13.54 20.27 41.44 11.23 12.47 20.73 -37.26%
EY 9.73 7.39 4.93 2.41 8.90 8.02 4.82 59.52%
DY 3.00 0.99 0.99 0.00 2.55 1.08 0.98 110.39%
P/NAPS 0.87 0.88 0.90 0.93 0.87 0.86 0.97 -6.97%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 29/08/17 23/05/17 24/02/17 23/11/16 24/08/16 -
Price 5.47 4.90 5.05 5.29 4.93 4.75 4.99 -
P/RPS 2.08 2.50 3.86 8.10 1.87 2.26 3.45 -28.56%
P/EPS 11.25 13.19 20.23 42.40 11.76 12.73 20.20 -32.23%
EY 8.89 7.58 4.94 2.36 8.51 7.85 4.95 47.59%
DY 2.74 1.02 0.99 0.00 2.43 1.05 1.00 95.45%
P/NAPS 0.95 0.85 0.90 0.95 0.91 0.88 0.95 0.00%

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

Post a Comment