[RHBBANK] YoY TTM Result on 30-Sep-2016 [#3]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 18.31%
YoY- 1.88%
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 13,413,241 11,344,710 10,426,048 10,829,541 10,850,707 10,090,453 9,292,404 6.30%
PBT 3,273,746 2,945,838 2,300,664 2,405,506 2,342,464 2,774,522 2,348,034 5.69%
Tax -841,159 -742,377 -550,010 -609,507 -575,150 -714,279 -589,214 6.10%
NP 2,432,587 2,203,461 1,750,654 1,795,999 1,767,314 2,060,243 1,758,820 5.55%
-
NP to SH 2,426,849 2,199,848 1,751,311 1,783,755 1,750,755 2,056,326 1,734,539 5.75%
-
Tax Rate 25.69% 25.20% 23.91% 25.34% 24.55% 25.74% 25.09% -
Total Cost 10,980,654 9,141,249 8,675,394 9,033,542 9,083,393 8,030,210 7,533,584 6.47%
-
Net Worth 25,824,690 23,338,462 23,017,657 21,616,764 18,147,360 18,290,674 16,295,830 7.97%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,022,561 701,757 481,205 630,525 154,346 261,131 532,985 11.46%
Div Payout % 42.14% 31.90% 27.48% 35.35% 8.82% 12.70% 30.73% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 25,824,690 23,338,462 23,017,657 21,616,764 18,147,360 18,290,674 16,295,830 7.97%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 2,592,480 2,568,915 2,518,675 8.05%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.14% 19.42% 16.79% 16.58% 16.29% 20.42% 18.93% -
ROE 9.40% 9.43% 7.61% 8.25% 9.65% 11.24% 10.64% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 334.49 282.91 260.00 270.03 418.55 392.79 368.94 -1.61%
EPS 60.52 54.86 43.67 44.48 67.53 80.05 68.87 -2.13%
DPS 25.50 17.50 12.00 15.72 6.00 10.30 21.16 3.15%
NAPS 6.44 5.82 5.74 5.39 7.00 7.12 6.47 -0.07%
Adjusted Per Share Value based on latest NOSH - 4,010,531
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 307.68 260.23 239.16 248.41 248.90 231.46 213.15 6.30%
EPS 55.67 50.46 40.17 40.92 40.16 47.17 39.79 5.75%
DPS 23.46 16.10 11.04 14.46 3.54 5.99 12.23 11.46%
NAPS 5.9238 5.3535 5.2799 4.9586 4.1627 4.1956 3.738 7.97%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.64 5.40 5.03 4.65 5.95 8.83 7.56 -
P/RPS 1.69 1.91 1.93 1.72 1.42 2.25 2.05 -3.16%
P/EPS 9.32 9.84 11.52 10.45 8.81 11.03 10.98 -2.69%
EY 10.73 10.16 8.68 9.56 11.35 9.07 9.11 2.76%
DY 4.52 3.24 2.39 3.38 1.01 1.17 2.80 8.30%
P/NAPS 0.88 0.93 0.88 0.86 0.85 1.24 1.17 -4.63%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 27/11/18 27/11/17 23/11/16 30/11/15 20/11/14 29/11/13 -
Price 5.78 5.25 4.90 4.75 5.56 8.27 7.61 -
P/RPS 1.73 1.86 1.88 1.76 1.33 2.11 2.06 -2.86%
P/EPS 9.55 9.57 11.22 10.68 8.23 10.33 11.05 -2.40%
EY 10.47 10.45 8.91 9.36 12.15 9.68 9.05 2.45%
DY 4.41 3.33 2.45 3.31 1.08 1.25 2.78 7.99%
P/NAPS 0.90 0.90 0.85 0.88 0.79 1.16 1.18 -4.41%

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