[RHBBANK] YoY TTM Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 11.35%
YoY- 15.97%
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 12,593,365 13,528,465 11,952,152 10,570,766 10,568,789 10,833,707 10,413,246 3.21%
PBT 2,677,533 3,350,444 3,119,055 2,558,132 2,231,841 2,216,954 2,735,053 -0.35%
Tax -638,381 -862,635 -810,143 -602,092 -544,253 -583,481 -671,589 -0.84%
NP 2,039,152 2,487,809 2,308,912 1,956,040 1,687,588 1,633,473 2,063,464 -0.19%
-
NP to SH 2,032,530 2,482,432 2,305,196 1,950,145 1,681,624 1,627,938 2,038,000 -0.04%
-
Tax Rate 23.84% 25.75% 25.97% 23.54% 24.39% 26.32% 24.55% -
Total Cost 10,554,213 11,040,656 9,643,240 8,614,726 8,881,201 9,200,234 8,349,782 3.97%
-
Net Worth 27,027,702 25,784,588 23,338,462 23,137,959 21,734,444 6,774,000 18,804,530 6.22%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 707,772 1,243,113 822,059 601,506 477,427 433,801 154,346 28.86%
Div Payout % 34.82% 50.08% 35.66% 30.84% 28.39% 26.65% 7.57% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 27,027,702 25,784,588 23,338,462 23,137,959 21,734,444 6,774,000 18,804,530 6.22%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 3,074,674 2,572,439 7.67%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 16.19% 18.39% 19.32% 18.50% 15.97% 15.08% 19.82% -
ROE 7.52% 9.63% 9.88% 8.43% 7.74% 24.03% 10.84% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 314.05 337.36 298.06 263.61 263.56 407.82 404.80 -4.13%
EPS 50.69 61.91 57.49 48.63 41.94 61.28 79.22 -7.16%
DPS 17.65 31.00 20.50 15.00 11.91 16.33 6.00 19.68%
NAPS 6.74 6.43 5.82 5.77 5.42 2.55 7.31 -1.34%
Adjusted Per Share Value based on latest NOSH - 4,010,045
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 288.87 310.32 274.16 242.48 242.43 248.51 238.86 3.21%
EPS 46.62 56.94 52.88 44.73 38.57 37.34 46.75 -0.04%
DPS 16.24 28.52 18.86 13.80 10.95 9.95 3.54 28.87%
NAPS 6.1997 5.9146 5.3535 5.3075 4.9855 1.5539 4.3135 6.22%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 5.45 5.78 5.29 5.00 4.71 5.67 7.62 -
P/RPS 1.74 1.71 1.77 1.90 1.79 1.39 1.88 -1.28%
P/EPS 10.75 9.34 9.20 10.28 11.23 9.25 9.62 1.86%
EY 9.30 10.71 10.87 9.73 8.90 10.81 10.40 -1.84%
DY 3.24 5.36 3.88 3.00 2.53 2.88 0.79 26.49%
P/NAPS 0.81 0.90 0.91 0.87 0.87 2.22 1.04 -4.07%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 27/02/19 27/02/18 24/02/17 26/02/16 27/02/15 -
Price 5.42 5.61 5.59 5.47 4.93 5.35 7.96 -
P/RPS 1.73 1.66 1.88 2.08 1.87 1.31 1.97 -2.13%
P/EPS 10.69 9.06 9.72 11.25 11.76 8.73 10.05 1.03%
EY 9.35 11.03 10.28 8.89 8.51 11.45 9.95 -1.03%
DY 3.26 5.53 3.67 2.74 2.41 3.05 0.75 27.72%
P/NAPS 0.80 0.87 0.96 0.95 0.91 2.10 1.09 -5.02%

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