[RHBBANK] QoQ TTM Result on 30-Sep-2022 [#3]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 2.59%
YoY- 5.81%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 15,400,681 14,338,899 13,278,708 12,220,295 11,761,921 11,701,853 11,749,107 19.83%
PBT 4,329,704 4,285,416 4,170,784 3,871,199 3,660,709 3,555,348 3,528,753 14.65%
Tax -1,282,190 -1,412,018 -1,458,763 -1,301,858 -1,154,832 -981,592 -905,621 26.16%
NP 3,047,514 2,873,398 2,712,021 2,569,341 2,505,877 2,573,756 2,623,132 10.54%
-
NP to SH 3,042,961 2,869,089 2,707,688 2,566,738 2,501,852 2,568,367 2,618,388 10.56%
-
Tax Rate 29.61% 32.95% 34.98% 33.63% 31.55% 27.61% 25.66% -
Total Cost 12,353,167 11,465,501 10,566,687 9,650,954 9,256,044 9,128,097 9,125,975 22.43%
-
Net Worth 29,907,515 29,884,096 28,619,247 28,044,431 27,051,673 28,067,858 27,806,567 4.98%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 1,698,419 1,681,442 1,681,442 1,651,786 1,651,786 1,630,145 1,630,145 2.78%
Div Payout % 55.81% 58.61% 62.10% 64.35% 66.02% 63.47% 62.26% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 29,907,515 29,884,096 28,619,247 28,044,431 27,051,673 28,067,858 27,806,567 4.98%
NOSH 4,286,348 4,247,373 4,247,373 4,212,077 4,212,077 4,142,918 4,142,918 2.30%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 19.79% 20.04% 20.42% 21.03% 21.30% 21.99% 22.33% -
ROE 10.17% 9.60% 9.46% 9.15% 9.25% 9.15% 9.42% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 360.88 337.59 313.68 290.13 283.13 282.45 285.55 16.94%
EPS 71.31 67.55 63.96 60.94 60.22 61.99 63.64 7.90%
DPS 40.00 39.59 39.72 39.22 39.76 39.35 39.62 0.64%
NAPS 7.0082 7.0359 6.7607 6.6581 6.5117 6.7749 6.7581 2.45%
Adjusted Per Share Value based on latest NOSH - 4,212,077
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 353.27 328.91 304.59 280.31 269.80 268.42 269.51 19.83%
EPS 69.80 65.81 62.11 58.88 57.39 58.91 60.06 10.56%
DPS 38.96 38.57 38.57 37.89 37.89 37.39 37.39 2.78%
NAPS 6.8603 6.855 6.5648 6.433 6.2052 6.4383 6.3784 4.98%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 5.43 5.58 5.79 5.56 5.73 5.96 5.37 -
P/RPS 1.50 1.65 1.85 1.92 2.02 2.11 1.88 -14.01%
P/EPS 7.62 8.26 9.05 9.12 9.51 9.61 8.44 -6.60%
EY 13.13 12.11 11.05 10.96 10.51 10.40 11.85 7.09%
DY 7.37 7.09 6.86 7.05 6.94 6.60 7.38 -0.09%
P/NAPS 0.77 0.79 0.86 0.84 0.88 0.88 0.79 -1.69%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 26/05/23 27/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 5.70 5.46 5.61 5.67 5.81 5.91 5.90 -
P/RPS 1.58 1.62 1.79 1.95 2.05 2.09 2.07 -16.52%
P/EPS 7.99 8.08 8.77 9.30 9.65 9.53 9.27 -9.45%
EY 12.51 12.37 11.40 10.75 10.37 10.49 10.79 10.39%
DY 7.02 7.25 7.08 6.92 6.84 6.66 6.72 2.96%
P/NAPS 0.81 0.78 0.83 0.85 0.89 0.87 0.87 -4.66%

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