[RHBBANK] QoQ TTM Result on 31-Mar-2023 [#1]

Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 5.96%
YoY- 11.71%
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 16,580,531 16,131,608 15,400,681 14,338,899 13,278,708 12,220,295 11,761,921 25.64%
PBT 3,753,344 4,169,732 4,329,704 4,285,416 4,170,784 3,871,199 3,660,709 1.67%
Tax -942,845 -1,172,577 -1,282,190 -1,412,018 -1,458,763 -1,301,858 -1,154,832 -12.61%
NP 2,810,499 2,997,155 3,047,514 2,873,398 2,712,021 2,569,341 2,505,877 7.92%
-
NP to SH 2,806,228 2,992,432 3,042,961 2,869,089 2,707,688 2,566,738 2,501,852 7.93%
-
Tax Rate 25.12% 28.12% 29.61% 32.95% 34.98% 33.63% 31.55% -
Total Cost 13,770,032 13,134,453 12,353,167 11,465,501 10,566,687 9,650,954 9,256,044 30.22%
-
Net Worth 30,874,565 29,910,137 29,907,515 29,884,096 28,619,247 28,044,431 27,051,673 9.18%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 1,711,712 1,698,419 1,698,419 1,681,442 1,681,442 1,651,786 1,651,786 2.39%
Div Payout % 61.00% 56.76% 55.81% 58.61% 62.10% 64.35% 66.02% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 30,874,565 29,910,137 29,907,515 29,884,096 28,619,247 28,044,431 27,051,673 9.18%
NOSH 4,286,348 4,286,348 4,286,348 4,247,373 4,247,373 4,212,077 4,212,077 1.16%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 16.95% 18.58% 19.79% 20.04% 20.42% 21.03% 21.30% -
ROE 9.09% 10.00% 10.17% 9.60% 9.46% 9.15% 9.25% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 386.82 376.35 360.88 337.59 313.68 290.13 283.13 23.05%
EPS 65.47 69.81 71.31 67.55 63.96 60.94 60.22 5.71%
DPS 40.00 40.00 40.00 39.59 39.72 39.22 39.76 0.40%
NAPS 7.203 6.978 7.0082 7.0359 6.7607 6.6581 6.5117 6.93%
Adjusted Per Share Value based on latest NOSH - 4,247,373
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 380.33 370.03 353.27 328.91 304.59 280.31 269.80 25.64%
EPS 64.37 68.64 69.80 65.81 62.11 58.88 57.39 7.92%
DPS 39.26 38.96 38.96 38.57 38.57 37.89 37.89 2.38%
NAPS 7.0822 6.8609 6.8603 6.855 6.5648 6.433 6.2052 9.18%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 5.45 5.43 5.43 5.58 5.79 5.56 5.73 -
P/RPS 1.41 1.44 1.50 1.65 1.85 1.92 2.02 -21.25%
P/EPS 8.32 7.78 7.62 8.26 9.05 9.12 9.51 -8.50%
EY 12.01 12.86 13.13 12.11 11.05 10.96 10.51 9.27%
DY 7.34 7.37 7.37 7.09 6.86 7.05 6.94 3.79%
P/NAPS 0.76 0.78 0.77 0.79 0.86 0.84 0.88 -9.28%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 27/11/23 29/08/23 26/05/23 27/02/23 29/11/22 29/08/22 -
Price 5.68 5.57 5.70 5.46 5.61 5.67 5.81 -
P/RPS 1.47 1.48 1.58 1.62 1.79 1.95 2.05 -19.83%
P/EPS 8.68 7.98 7.99 8.08 8.77 9.30 9.65 -6.80%
EY 11.53 12.53 12.51 12.37 11.40 10.75 10.37 7.30%
DY 7.04 7.18 7.02 7.25 7.08 6.92 6.84 1.93%
P/NAPS 0.79 0.80 0.81 0.78 0.83 0.85 0.89 -7.61%

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