[RHBBANK] YoY Cumulative 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- 125.15%
YoY- 6.47%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,435,372 5,248,577 5,358,718 5,375,602 4,854,592 4,606,399 3,833,865 5.98%
PBT 1,564,917 1,312,187 1,224,811 1,403,357 1,376,535 1,047,952 1,183,957 4.75%
Tax -403,750 -308,434 -304,597 -329,291 -363,785 -264,977 -293,275 5.47%
NP 1,161,167 1,003,753 920,214 1,074,066 1,012,750 782,975 890,682 4.51%
-
NP to SH 1,161,081 1,001,240 915,054 1,072,337 1,007,199 767,527 889,396 4.54%
-
Tax Rate 25.80% 23.51% 24.87% 23.46% 26.43% 25.29% 24.77% -
Total Cost 4,274,205 4,244,824 4,438,504 4,301,536 3,841,842 3,823,424 2,943,183 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 300,753 200,502 185,233 - - 149,518 132,416 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 5.16% 4.43% 4.68% 5.94% 5.67% 4.85% 7.25% -
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 135.54 130.89 144.65 208.39 190.39 184.85 173.72 -4.05%
EPS 29.00 25.00 24.70 15.70 39.50 30.80 40.30 -5.33%
DPS 7.50 5.00 5.00 0.00 0.00 6.00 6.00 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 124.68 120.39 122.92 123.31 111.36 105.66 87.94 5.98%
EPS 26.63 22.97 20.99 24.60 23.10 17.61 20.40 4.53%
DPS 6.90 4.60 4.25 0.00 0.00 3.43 3.04 14.63%
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 4.03 3.87 3.54 3.54 4.49 4.67 4.26 -0.92%
P/EPS 18.86 20.27 20.73 17.73 21.65 28.02 18.36 0.44%
EY 5.30 4.93 4.82 5.64 4.62 3.57 5.45 -0.46%
DY 1.37 0.99 0.98 0.00 0.00 0.70 0.81 9.14%
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 3.98 3.86 3.45 3.11 4.78 4.05 4.17 -0.77%
P/EPS 18.65 20.23 20.20 15.59 23.04 24.29 17.97 0.62%
EY 5.36 4.94 4.95 6.42 4.34 4.12 5.57 -0.63%
DY 1.39 0.99 1.00 0.00 0.00 0.80 0.83 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