[RHBBANK] YoY TTM Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 0.55%
YoY- 9.52%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 16,131,608 12,220,295 11,938,344 12,937,281 13,413,241 11,344,710 10,426,048 7.54%
PBT 4,169,732 3,871,199 3,180,403 2,955,120 3,273,746 2,945,838 2,300,664 10.41%
Tax -1,172,577 -1,301,858 -749,191 -732,532 -841,159 -742,377 -550,010 13.44%
NP 2,997,155 2,569,341 2,431,212 2,222,588 2,432,587 2,203,461 1,750,654 9.37%
-
NP to SH 2,992,432 2,566,738 2,425,854 2,214,907 2,426,849 2,199,848 1,751,311 9.33%
-
Tax Rate 28.12% 33.63% 23.56% 24.79% 25.69% 25.20% 23.91% -
Total Cost 13,134,453 9,650,954 9,507,132 10,714,693 10,980,654 9,141,249 8,675,394 7.15%
-
Net Worth 29,910,137 28,044,431 27,827,307 27,308,406 25,824,690 23,338,462 23,017,657 4.46%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 1,698,419 1,651,786 1,309,279 741,858 1,022,561 701,757 481,205 23.37%
Div Payout % 56.76% 64.35% 53.97% 33.49% 42.14% 31.90% 27.48% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 29,910,137 28,044,431 27,827,307 27,308,406 25,824,690 23,338,462 23,017,657 4.46%
NOSH 4,286,348 4,212,077 4,068,360 4,010,045 4,010,045 4,010,045 4,010,045 1.11%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 18.58% 21.03% 20.36% 17.18% 18.14% 19.42% 16.79% -
ROE 10.00% 9.15% 8.72% 8.11% 9.40% 9.43% 7.61% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 376.35 290.13 293.76 322.62 334.49 282.91 260.00 6.35%
EPS 69.81 60.94 59.69 55.23 60.52 54.86 43.67 8.12%
DPS 40.00 39.22 32.65 18.50 25.50 17.50 12.00 22.20%
NAPS 6.978 6.6581 6.8474 6.81 6.44 5.82 5.74 3.30%
Adjusted Per Share Value based on latest NOSH - 4,068,360
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 370.03 280.31 273.85 296.76 307.68 260.23 239.16 7.54%
EPS 68.64 58.88 55.65 50.81 55.67 50.46 40.17 9.33%
DPS 38.96 37.89 30.03 17.02 23.46 16.10 11.04 23.37%
NAPS 6.8609 6.433 6.3832 6.2641 5.9238 5.3535 5.2799 4.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.43 5.56 5.46 4.57 5.64 5.40 5.03 -
P/RPS 1.44 1.92 1.86 1.42 1.69 1.91 1.93 -4.76%
P/EPS 7.78 9.12 9.15 8.27 9.32 9.84 11.52 -6.32%
EY 12.86 10.96 10.93 12.09 10.73 10.16 8.68 6.76%
DY 7.37 7.05 5.98 4.05 4.52 3.24 2.39 20.63%
P/NAPS 0.78 0.84 0.80 0.67 0.88 0.93 0.88 -1.98%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 30/11/21 30/11/20 25/11/19 27/11/18 27/11/17 -
Price 5.57 5.67 5.28 5.15 5.78 5.25 4.90 -
P/RPS 1.48 1.95 1.80 1.60 1.73 1.86 1.88 -3.90%
P/EPS 7.98 9.30 8.85 9.32 9.55 9.57 11.22 -5.51%
EY 12.53 10.75 11.31 10.73 10.47 10.45 8.91 5.84%
DY 7.18 6.92 6.18 3.59 4.41 3.33 2.45 19.61%
P/NAPS 0.80 0.85 0.77 0.76 0.90 0.90 0.85 -1.00%

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

Post a Comment