[RHBBANK] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Annual (Unaudited) Result
Revenue	16,580,531	13,278,708	11,748,749	12,593,365	13,528,464	12,690,208	10,570,766	7.78%
YoY %	24.87%	13.02%	-6.71%	-6.91%	6.61%	20.05%	-	-
Horiz. %	156.85%	125.62%	111.14%	119.13%	127.98%	120.05%	100.00%	-
PBT	3,753,344	4,170,784	3,528,753	2,677,533	3,350,444	3,119,055	2,558,132	6.59%
YoY %	-10.01%	18.19%	31.79%	-20.08%	7.42%	21.93%	-	-
Horiz. %	146.72%	163.04%	137.94%	104.67%	130.97%	121.93%	100.00%	-
Tax	-942,845	-1,458,763	-905,621	-638,381	-862,635	-810,143	-602,092	7.75%
YoY %	35.37%	-61.08%	-41.86%	26.00%	-6.48%	-34.55%	-	-
Horiz. %	156.59%	242.28%	150.41%	106.03%	143.27%	134.55%	100.00%	-
NP	2,810,499	2,712,021	2,623,132	2,039,152	2,487,809	2,308,912	1,956,040	6.22%
YoY %	3.63%	3.39%	28.64%	-18.03%	7.75%	18.04%	-	-
Horiz. %	143.68%	138.65%	134.10%	104.25%	127.19%	118.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,806,228	2,707,688	2,618,388	2,032,530	2,482,432	2,305,196	1,950,145	6.25%
YoY %	3.64%	3.41%	28.82%	-18.12%	7.69%	18.21%	-	-
Horiz. %	143.90%	138.85%	134.27%	104.22%	127.29%	118.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	34.98%	25.66%	23.84%	25.75%	25.97%	23.54%	-
YoY %	-28.19%	36.32%	7.63%	-7.42%	-0.85%	10.32%	-	-
Horiz. %	106.71%	148.60%	109.01%	101.27%	109.39%	110.32%	100.00%	-
Total Cost	13,770,032	10,566,687	9,125,617	10,554,213	11,040,655	10,381,296	8,614,726	8.12%
YoY %	30.32%	15.79%	-13.54%	-4.41%	6.35%	20.51%	-	-
Horiz. %	159.84%	122.66%	105.93%	122.51%	128.16%	120.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,874,565	28,619,247	27,806,567	27,027,702	25,784,588	23,338,462	23,137,959	4.92%
YoY %	7.88%	2.92%	2.88%	4.82%	10.48%	0.87%	-	-
Horiz. %	133.44%	123.69%	120.18%	116.81%	111.44%	100.87%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	1,714,539	1,693,271	1,645,821	707,772	1,243,113	822,059	601,506	19.06%
YoY %	1.26%	2.88%	132.54%	-43.06%	51.22%	36.67%	-	-
Horiz. %	285.04%	281.51%	273.62%	117.67%	206.67%	136.67%	100.00%	-
Div Payout %	61.10%	62.54%	62.86%	34.82%	50.08%	35.66%	30.84%	-
YoY %	-2.30%	-0.51%	80.53%	-30.47%	40.44%	15.63%	-	-
Horiz. %	198.12%	202.79%	203.83%	112.91%	162.39%	115.63%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	30,874,565	28,619,247	27,806,567	27,027,702	25,784,588	23,338,462	23,137,959	4.92%
YoY %	7.88%	2.92%	2.88%	4.82%	10.48%	0.87%	-	-
Horiz. %	133.44%	123.69%	120.18%	116.81%	111.44%	100.87%	100.00%	-
NOSH	4,286,348	4,247,373	4,142,918	4,010,045	4,010,045	4,010,045	4,010,045	1.11%
YoY %	0.92%	2.52%	3.31%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.89%	105.92%	103.31%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	16.95%	20.42%	22.33%	16.19%	18.39%	18.19%	18.50%	-
YoY %	-16.99%	-8.55%	37.92%	-11.96%	1.10%	-1.68%	-	-
Horiz. %	91.62%	110.38%	120.70%	87.51%	99.41%	98.32%	100.00%	-
ROE	9.09%	9.46%	9.42%	7.52%	9.63%	9.88%	8.43%	-
YoY %	-3.91%	0.42%	25.27%	-21.91%	-2.53%	17.20%	-	-
Horiz. %	107.83%	112.22%	111.74%	89.21%	114.23%	117.20%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	386.82	313.68	285.54	314.05	337.36	316.46	263.61	6.59%
YoY %	23.32%	9.86%	-9.08%	-6.91%	6.60%	20.05%	-	-
Horiz. %	146.74%	118.99%	108.32%	119.13%	127.98%	120.05%	100.00%	-
EPS	65.69	64.69	64.65	50.69	61.91	57.49	48.60	5.14%
YoY %	1.55%	0.06%	27.54%	-18.12%	7.69%	18.29%	-	-
Horiz. %	135.16%	133.11%	133.02%	104.30%	127.39%	118.29%	100.00%	-
DPS	40.00	40.00	40.00	17.65	31.00	20.50	15.00	17.75%
YoY %	0.00%	0.00%	126.63%	-43.06%	51.22%	36.67%	-	-
Horiz. %	266.67%	266.67%	266.67%	117.67%	206.67%	136.67%	100.00%	-
NAPS	7.203	6.7607	6.7581	6.74	6.43	5.82	5.77	3.76%
YoY %	6.54%	0.04%	0.27%	4.82%	10.48%	0.87%	-	-
Horiz. %	124.84%	117.17%	117.12%	116.81%	111.44%	100.87%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,142,918
RPS	380.29	304.56	269.47	288.84	310.29	291.06	242.45	7.78%
YoY %	24.87%	13.02%	-6.71%	-6.91%	6.61%	20.05%	-	-
Horiz. %	156.85%	125.62%	111.14%	119.13%	127.98%	120.05%	100.00%	-
EPS	64.36	62.10	60.06	46.62	56.94	52.87	44.73	6.24%
YoY %	3.64%	3.40%	28.83%	-18.12%	7.70%	18.20%	-	-
Horiz. %	143.89%	138.83%	134.27%	104.23%	127.30%	118.20%	100.00%	-
DPS	39.32	38.84	37.75	16.23	28.51	18.85	13.80	19.05%
YoY %	1.24%	2.89%	132.59%	-43.07%	51.25%	36.59%	-	-
Horiz. %	284.93%	281.45%	273.55%	117.61%	206.59%	136.59%	100.00%	-
NAPS	7.0814	6.5641	6.3777	6.1991	5.9139	5.3529	5.3069	4.92%
YoY %	7.88%	2.92%	2.88%	4.82%	10.48%	0.87%	-	-
Horiz. %	133.44%	123.69%	120.18%	116.81%	111.44%	100.87%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	5.45	5.79	5.37	5.45	5.78	5.29	5.00	-
P/RPS	1.41	1.85	1.88	1.74	1.71	1.67	1.90	-4.84%
YoY %	-23.78%	-1.60%	8.05%	1.75%	2.40%	-12.11%	-	-
Horiz. %	74.21%	97.37%	98.95%	91.58%	90.00%	87.89%	100.00%	-
P/EPS	8.32	9.05	8.44	10.75	9.34	9.20	10.28	-3.46%
YoY %	-8.07%	7.23%	-21.49%	15.10%	1.52%	-10.51%	-	-
Horiz. %	80.93%	88.04%	82.10%	104.57%	90.86%	89.49%	100.00%	-
EY	12.01	11.05	11.85	9.30	10.71	10.87	9.73	3.56%
YoY %	8.69%	-6.75%	27.42%	-13.17%	-1.47%	11.72%	-	-
Horiz. %	123.43%	113.57%	121.79%	95.58%	110.07%	111.72%	100.00%	-
DY	7.34	6.91	7.45	3.24	5.36	3.88	3.00	16.07%
YoY %	6.22%	-7.25%	129.94%	-39.55%	38.14%	29.33%	-	-
Horiz. %	244.67%	230.33%	248.33%	108.00%	178.67%	129.33%	100.00%	-
P/NAPS	0.76	0.86	0.79	0.81	0.90	0.91	0.87	-2.22%
YoY %	-11.63%	8.86%	-2.47%	-10.00%	-1.10%	4.60%	-	-
Horiz. %	87.36%	98.85%	90.80%	93.10%	103.45%	104.60%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/24	27/02/23	28/02/22	26/02/21	27/02/20	27/02/19	27/02/18	-
Price	5.68	5.60	5.80	5.42	5.60	5.59	5.47	-
P/RPS	1.47	1.79	2.03	1.73	1.66	1.77	2.08	-5.61%
YoY %	-17.88%	-11.82%	17.34%	4.22%	-6.21%	-14.90%	-	-
Horiz. %	70.67%	86.06%	97.60%	83.17%	79.81%	85.10%	100.00%	-
P/EPS	8.68	8.75	9.11	10.69	9.05	9.72	11.25	-4.22%
YoY %	-0.80%	-3.95%	-14.78%	18.12%	-6.89%	-13.60%	-	-
Horiz. %	77.16%	77.78%	80.98%	95.02%	80.44%	86.40%	100.00%	-
EY	11.53	11.42	10.97	9.35	11.05	10.28	8.89	4.42%
YoY %	0.96%	4.10%	17.33%	-15.38%	7.49%	15.64%	-	-
Horiz. %	129.70%	128.46%	123.40%	105.17%	124.30%	115.64%	100.00%	-
DY	7.04	7.14	6.90	3.26	5.54	3.67	2.74	17.02%
YoY %	-1.40%	3.48%	111.66%	-41.16%	50.95%	33.94%	-	-
Horiz. %	256.93%	260.58%	251.82%	118.98%	202.19%	133.94%	100.00%	-
P/NAPS	0.79	0.83	0.86	0.80	0.87	0.96	0.95	-3.02%
YoY %	-4.82%	-3.49%	7.50%	-8.05%	-9.38%	1.05%	-	-
Horiz. %	83.16%	87.37%	90.53%	84.21%	91.58%	101.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos