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

Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -72.66%
YoY- 6.66%
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 13,528,464 10,103,528 6,765,899 3,348,547 12,690,208 9,379,867 5,435,372 83.35%
PBT 3,350,444 2,498,650 1,664,684 823,171 3,119,055 2,343,959 1,564,917 65.88%
Tax -862,635 -633,618 -416,457 -192,104 -810,143 -602,602 -403,750 65.65%
NP 2,487,809 1,865,032 1,248,227 631,067 2,308,912 1,741,357 1,161,167 65.96%
-
NP to SH 2,482,432 1,861,424 1,245,596 630,186 2,305,196 1,739,771 1,161,081 65.73%
-
Tax Rate 25.75% 25.36% 25.02% 23.34% 25.97% 25.71% 25.80% -
Total Cost 11,040,655 8,238,496 5,517,672 2,717,480 10,381,296 7,638,510 4,274,205 87.93%
-
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%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,243,113 501,255 501,255 - 822,059 300,753 300,753 156.88%
Div Payout % 50.08% 26.93% 40.24% - 35.66% 17.29% 25.90% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
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%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 18.39% 18.46% 18.45% 18.85% 18.19% 18.56% 21.36% -
ROE 9.63% 7.21% 5.01% 2.58% 9.88% 7.45% 5.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 337.36 251.96 168.72 83.50 316.46 233.91 135.54 83.35%
EPS 61.91 46.42 31.06 15.72 57.49 43.40 29.00 65.56%
DPS 31.00 12.50 12.50 0.00 20.50 7.50 7.50 156.88%
NAPS 6.43 6.44 6.20 6.08 5.82 5.82 5.61 9.49%
Adjusted Per Share Value based on latest NOSH - 4,010,045
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 310.32 231.76 155.20 76.81 291.09 215.16 124.68 83.35%
EPS 56.94 42.70 28.57 14.46 52.88 39.91 26.63 65.74%
DPS 28.52 11.50 11.50 0.00 18.86 6.90 6.90 156.88%
NAPS 5.9146 5.9238 5.703 5.5926 5.3535 5.3535 5.1603 9.49%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
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 2.24 3.31 6.83 1.67 2.31 4.03 -43.44%
P/EPS 9.34 12.15 18.00 36.27 9.20 12.45 18.86 -37.32%
EY 10.71 8.23 5.56 2.76 10.87 8.03 5.30 59.63%
DY 5.36 2.22 2.24 0.00 3.88 1.39 1.37 147.67%
P/NAPS 0.90 0.88 0.90 0.94 0.91 0.93 0.97 -4.85%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
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 2.29 3.25 6.83 1.77 2.24 3.98 -44.08%
P/EPS 9.05 12.41 17.64 36.27 9.72 12.10 18.65 -38.16%
EY 11.05 8.06 5.67 2.76 10.28 8.26 5.36 61.76%
DY 5.54 2.17 2.28 0.00 3.67 1.43 1.39 150.74%
P/NAPS 0.87 0.89 0.88 0.94 0.96 0.90 0.96 -6.33%

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