[RHBBANK] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 12.57%
YoY- 6.47%
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 10,870,744 10,497,154 10,717,436 10,751,204 9,709,184 9,212,798 7,667,730 5.98%
PBT 3,129,834 2,624,374 2,449,622 2,806,714 2,753,070 2,095,904 2,367,914 4.75%
Tax -807,500 -616,868 -609,194 -658,582 -727,570 -529,954 -586,550 5.47%
NP 2,322,334 2,007,506 1,840,428 2,148,132 2,025,500 1,565,950 1,781,364 4.51%
-
NP to SH 2,322,162 2,002,480 1,830,108 2,144,674 2,014,398 1,535,054 1,778,792 4.54%
-
Tax Rate 25.80% 23.51% 24.87% 23.46% 26.43% 25.29% 24.77% -
Total Cost 8,548,410 8,489,648 8,877,008 8,603,072 7,683,684 7,646,848 5,886,366 6.41%
-
Net Worth 22,496,352 22,576,553 19,560,668 18,056,951 17,772,599 15,824,014 12,270,575 10.62%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 601,506 401,004 370,467 - - 299,036 264,832 14.64%
Div Payout % 25.90% 20.03% 20.24% - - 19.48% 14.89% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 22,496,352 22,576,553 19,560,668 18,056,951 17,772,599 15,824,014 12,270,575 10.62%
NOSH 4,010,045 4,010,045 3,704,671 2,579,564 2,549,870 2,491,970 2,206,938 10.46%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 21.36% 19.12% 17.17% 19.98% 20.86% 17.00% 23.23% -
ROE 10.32% 8.87% 9.36% 11.88% 11.33% 9.70% 14.50% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 271.09 261.77 289.30 416.78 380.77 369.70 347.44 -4.04%
EPS 58.00 50.00 49.40 31.40 79.00 61.60 80.60 -5.33%
DPS 15.00 10.00 10.00 0.00 0.00 12.00 12.00 3.78%
NAPS 5.61 5.63 5.28 7.00 6.97 6.35 5.56 0.14%
Adjusted Per Share Value based on latest NOSH - 2,584,206
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 249.36 240.79 245.84 246.62 222.71 211.33 175.89 5.98%
EPS 53.27 45.93 41.98 49.20 46.21 35.21 40.80 4.54%
DPS 13.80 9.20 8.50 0.00 0.00 6.86 6.07 14.66%
NAPS 5.1603 5.1787 4.4869 4.142 4.0768 3.6298 2.8147 10.62%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 5.46 5.06 5.12 7.37 8.55 8.63 7.40 -
P/RPS 2.01 1.93 1.77 1.77 2.25 2.33 2.13 -0.96%
P/EPS 9.43 10.13 10.36 8.86 10.82 14.01 9.18 0.44%
EY 10.61 9.87 9.65 11.28 9.24 7.14 10.89 -0.43%
DY 2.75 1.98 1.95 0.00 0.00 1.39 1.62 9.21%
P/NAPS 0.97 0.90 0.97 1.05 1.23 1.36 1.33 -5.12%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 24/08/16 28/08/15 27/08/14 30/08/13 27/08/12 -
Price 5.40 5.05 4.99 6.48 9.10 7.48 7.24 -
P/RPS 1.99 1.93 1.72 1.55 2.39 2.02 2.08 -0.73%
P/EPS 9.33 10.11 10.10 7.79 11.52 12.14 8.98 0.63%
EY 10.72 9.89 9.90 12.83 8.68 8.24 11.13 -0.62%
DY 2.78 1.98 2.00 0.00 0.00 1.60 1.66 8.96%
P/NAPS 0.96 0.90 0.95 0.93 1.31 1.18 1.30 -4.92%

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