[RHBBANK] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -0.89%
YoY- 11.29%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 10,570,766 10,568,789 10,833,707 10,413,246 9,577,197 8,022,726 7,153,144 6.71%
PBT 2,558,132 2,231,841 2,216,954 2,735,053 2,470,769 2,384,623 2,249,878 2.16%
Tax -602,092 -544,253 -583,481 -671,589 -627,229 -594,854 -559,846 1.21%
NP 1,956,040 1,687,588 1,633,473 2,063,464 1,843,540 1,789,769 1,690,032 2.46%
-
NP to SH 1,950,145 1,681,624 1,627,938 2,038,000 1,831,192 1,784,742 1,687,913 2.43%
-
Tax Rate 23.54% 24.39% 26.32% 24.55% 25.39% 24.95% 24.88% -
Total Cost 8,614,726 8,881,201 9,200,234 8,349,782 7,733,657 6,232,957 5,463,112 7.87%
-
Net Worth 23,137,959 21,734,444 6,774,000 18,804,530 16,656,667 14,454,127 11,025,063 13.13%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 601,506 477,427 433,801 154,346 410,343 516,606 557,351 1.27%
Div Payout % 30.84% 28.39% 26.65% 7.57% 22.41% 28.95% 33.02% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 23,137,959 21,734,444 6,774,000 18,804,530 16,656,667 14,454,127 11,025,063 13.13%
NOSH 4,010,045 4,010,045 3,074,674 2,572,439 2,535,261 2,385,169 2,205,012 10.47%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.50% 15.97% 15.08% 19.82% 19.25% 22.31% 23.63% -
ROE 8.43% 7.74% 24.03% 10.84% 10.99% 12.35% 15.31% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 263.61 263.56 407.82 404.80 377.76 336.36 324.40 -3.39%
EPS 48.63 41.94 61.28 79.22 72.23 74.83 76.55 -7.27%
DPS 15.00 11.91 16.33 6.00 16.30 21.66 25.28 -8.32%
NAPS 5.77 5.42 2.55 7.31 6.57 6.06 5.00 2.41%
Adjusted Per Share Value based on latest NOSH - 2,572,439
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 246.61 246.57 252.75 242.94 223.43 187.17 166.88 6.71%
EPS 45.50 39.23 37.98 47.55 42.72 41.64 39.38 2.43%
DPS 14.03 11.14 10.12 3.60 9.57 12.05 13.00 1.27%
NAPS 5.3981 5.0706 1.5804 4.3871 3.886 3.3721 2.5721 13.13%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.00 4.71 5.67 7.62 7.90 7.69 7.48 -
P/RPS 1.90 1.79 1.39 1.88 2.09 2.29 2.31 -3.20%
P/EPS 10.28 11.23 9.25 9.62 10.94 10.28 9.77 0.85%
EY 9.73 8.90 10.81 10.40 9.14 9.73 10.23 -0.83%
DY 3.00 2.53 2.88 0.79 2.06 2.82 3.38 -1.96%
P/NAPS 0.87 0.87 2.22 1.04 1.20 1.27 1.50 -8.67%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 26/02/16 27/02/15 24/02/14 26/02/13 28/02/12 -
Price 5.47 4.93 5.35 7.96 7.77 7.76 7.80 -
P/RPS 2.08 1.87 1.31 1.97 2.06 2.31 2.40 -2.35%
P/EPS 11.25 11.76 8.73 10.05 10.76 10.37 10.19 1.66%
EY 8.89 8.51 11.45 9.95 9.30 9.64 9.81 -1.62%
DY 2.74 2.41 3.05 0.75 2.10 2.79 3.24 -2.75%
P/NAPS 0.95 0.91 2.10 1.09 1.18 1.28 1.56 -7.92%

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