[RHBBANK] YoY TTM 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- 0.12%
YoY- -0.23%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 10,760,188 10,508,710 10,838,193 10,912,886 9,825,390 8,795,260 7,528,572 6.13%
PBT 2,810,862 2,319,217 2,072,038 2,728,245 2,799,352 2,248,618 2,312,386 3.30%
Tax -697,408 -548,090 -557,338 -638,544 -726,037 -566,556 -572,310 3.34%
NP 2,113,454 1,771,127 1,514,700 2,089,701 2,073,315 1,682,062 1,740,076 3.29%
-
NP to SH 2,109,986 1,767,810 1,507,689 2,066,104 2,070,864 1,662,873 1,738,160 3.28%
-
Tax Rate 24.81% 23.63% 26.90% 23.40% 25.94% 25.20% 24.75% -
Total Cost 8,646,734 8,737,583 9,323,493 8,823,185 7,752,075 7,113,198 5,788,496 6.91%
-
Net Worth 22,496,352 22,576,553 20,774,072 18,089,448 17,711,692 15,791,603 12,309,161 10.56%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 701,757 481,205 630,525 154,346 261,131 532,985 516,725 5.23%
Div Payout % 33.26% 27.22% 41.82% 7.47% 12.61% 32.05% 29.73% -
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 20,774,072 18,089,448 17,711,692 15,791,603 12,309,161 10.56%
NOSH 4,010,045 4,010,045 3,939,368 2,584,206 2,541,132 2,486,866 2,213,878 10.40%
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 19.64% 16.85% 13.98% 19.15% 21.10% 19.12% 23.11% -
ROE 9.38% 7.83% 7.26% 11.42% 11.69% 10.53% 14.12% -
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 268.33 262.06 275.47 422.29 386.65 353.67 340.06 -3.86%
EPS 52.62 44.08 38.32 79.95 81.49 66.87 78.51 -6.44%
DPS 17.50 12.00 16.03 6.00 10.30 21.43 23.41 -4.73%
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 246.82 241.05 248.61 250.32 225.38 201.75 172.69 6.13%
EPS 48.40 40.55 34.58 47.39 47.50 38.14 39.87 3.28%
DPS 16.10 11.04 14.46 3.54 5.99 12.23 11.85 5.23%
NAPS 5.1603 5.1787 4.7653 4.1494 4.0628 3.6224 2.8235 10.56%
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 2.03 1.93 1.86 1.75 2.21 2.44 2.18 -1.18%
P/EPS 10.38 11.48 13.36 9.22 10.49 12.91 9.43 1.61%
EY 9.64 8.71 7.48 10.85 9.53 7.75 10.61 -1.58%
DY 3.21 2.37 3.13 0.81 1.20 2.48 3.16 0.26%
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 2.01 1.93 1.81 1.53 2.35 2.11 2.13 -0.96%
P/EPS 10.26 11.46 13.02 8.10 11.17 11.19 9.22 1.79%
EY 9.74 8.73 7.68 12.34 8.96 8.94 10.84 -1.76%
DY 3.24 2.38 3.21 0.93 1.13 2.87 3.23 0.05%
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