[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -68.01%
YoY- 13.91%
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 11,748,749 8,856,965 5,830,527 2,905,034 12,593,365 9,512,344 6,502,688 48.18%
PBT 3,528,753 2,606,196 1,777,396 863,955 2,677,533 2,103,326 1,266,505 97.63%
Tax -905,621 -614,325 -423,306 -213,327 -638,381 -503,515 -290,670 112.87%
NP 2,623,132 1,991,871 1,354,090 650,628 2,039,152 1,599,811 975,835 92.98%
-
NP to SH 2,618,388 1,987,223 1,351,631 650,288 2,032,530 1,593,899 971,650 93.30%
-
Tax Rate 25.66% 23.57% 23.82% 24.69% 23.84% 23.94% 22.95% -
Total Cost 9,125,617 6,865,094 4,476,437 2,254,406 10,554,213 7,912,533 5,526,853 39.57%
-
Net Worth 27,806,567 27,827,307 27,520,536 26,666,799 27,027,702 27,308,406 26,546,497 3.13%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,645,821 609,588 601,506 - 707,772 - - -
Div Payout % 62.86% 30.68% 44.50% - 34.82% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 27,806,567 27,827,307 27,520,536 26,666,799 27,027,702 27,308,406 26,546,497 3.13%
NOSH 4,142,918 4,068,360 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 2.19%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 22.33% 22.49% 23.22% 22.40% 16.19% 16.82% 15.01% -
ROE 9.42% 7.14% 4.91% 2.44% 7.52% 5.84% 3.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 285.54 217.94 145.40 72.44 314.05 237.21 162.16 45.66%
EPS 64.65 49.33 33.71 16.22 50.69 39.75 24.23 92.02%
DPS 40.00 15.00 15.00 0.00 17.65 0.00 0.00 -
NAPS 6.7581 6.8474 6.8629 6.65 6.74 6.81 6.62 1.38%
Adjusted Per Share Value based on latest NOSH - 4,010,045
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 269.50 203.17 133.74 66.64 288.87 218.20 149.16 48.18%
EPS 60.06 45.58 31.00 14.92 46.62 36.56 22.29 93.28%
DPS 37.75 13.98 13.80 0.00 16.24 0.00 0.00 -
NAPS 6.3784 6.3832 6.3128 6.117 6.1997 6.2641 6.0894 3.13%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.37 5.46 5.40 5.37 5.45 4.57 4.79 -
P/RPS 1.88 2.51 3.71 7.41 1.74 1.93 2.95 -25.88%
P/EPS 8.44 11.17 16.02 33.11 10.75 11.50 19.77 -43.21%
EY 11.85 8.96 6.24 3.02 9.30 8.70 5.06 76.07%
DY 7.45 2.75 2.78 0.00 3.24 0.00 0.00 -
P/NAPS 0.79 0.80 0.79 0.81 0.81 0.67 0.72 6.36%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 27/08/21 27/05/21 26/02/21 30/11/20 28/08/20 -
Price 5.80 5.31 5.51 5.27 5.42 5.17 4.58 -
P/RPS 2.03 2.44 3.79 7.27 1.73 2.18 2.82 -19.63%
P/EPS 9.11 10.86 16.35 32.50 10.69 13.01 18.90 -38.44%
EY 10.97 9.21 6.12 3.08 9.35 7.69 5.29 62.40%
DY 6.90 2.82 2.72 0.00 3.26 0.00 0.00 -
P/NAPS 0.86 0.78 0.80 0.79 0.80 0.76 0.69 15.76%

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