[RHBBANK] YoY TTM Result on 31-Mar-2016 [#1]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 5.44%
YoY- -16.82%
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 12,522,685 10,731,182 10,476,212 10,843,979 10,711,182 9,712,345 8,386,939 6.90%
PBT 3,150,317 2,691,769 2,134,641 2,327,605 2,742,466 2,613,892 2,298,185 5.39%
Tax -801,349 -646,308 -512,103 -607,012 -652,953 -680,686 -581,107 5.49%
NP 2,348,968 2,045,461 1,622,538 1,720,593 2,089,513 1,933,206 1,717,078 5.35%
-
NP to SH 2,344,562 2,040,688 1,617,016 1,716,546 2,063,586 1,924,689 1,706,385 5.43%
-
Tax Rate 25.44% 24.01% 23.99% 26.08% 23.81% 26.04% 25.29% -
Total Cost 10,173,717 8,685,721 8,853,674 9,123,386 8,621,669 7,779,139 6,669,861 7.28%
-
Net Worth 24,381,073 22,335,951 22,295,849 21,467,327 19,488,740 17,187,367 15,536,689 7.79%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 822,059 601,506 477,427 433,801 154,346 410,343 516,606 8.04%
Div Payout % 35.06% 29.48% 29.53% 25.27% 7.48% 21.32% 30.27% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 24,381,073 22,335,951 22,295,849 21,467,327 19,488,740 17,187,367 15,536,689 7.79%
NOSH 4,010,045 4,010,045 4,010,045 3,074,674 2,574,470 2,546,276 2,497,860 8.20%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 18.76% 19.06% 15.49% 15.87% 19.51% 19.90% 20.47% -
ROE 9.62% 9.14% 7.25% 8.00% 10.59% 11.20% 10.98% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 312.28 267.61 261.25 353.60 416.05 381.43 335.76 -1.20%
EPS 58.47 50.89 40.32 55.97 80.16 75.59 68.31 -2.55%
DPS 20.50 15.00 12.00 14.15 6.00 16.12 20.68 -0.14%
NAPS 6.08 5.57 5.56 7.00 7.57 6.75 6.22 -0.37%
Adjusted Per Share Value based on latest NOSH - 3,066,761
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 287.25 246.16 240.31 248.74 245.70 222.79 192.38 6.90%
EPS 53.78 46.81 37.09 39.37 47.34 44.15 39.14 5.43%
DPS 18.86 13.80 10.95 9.95 3.54 9.41 11.85 8.04%
NAPS 5.5926 5.1235 5.1143 4.9243 4.4704 3.9425 3.5639 7.79%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 5.70 5.23 5.17 5.90 7.92 8.42 8.45 -
P/RPS 1.83 1.95 1.98 1.67 1.90 2.21 2.52 -5.19%
P/EPS 9.75 10.28 12.82 10.54 9.88 11.14 12.37 -3.88%
EY 10.26 9.73 7.80 9.49 10.12 8.98 8.08 4.05%
DY 3.60 2.87 2.32 2.40 0.76 1.91 2.45 6.62%
P/NAPS 0.94 0.94 0.93 0.84 1.05 1.25 1.36 -5.96%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 31/05/18 23/05/17 25/05/16 29/05/15 26/05/14 29/05/13 -
Price 5.70 5.34 5.29 6.06 7.70 8.35 8.85 -
P/RPS 1.83 2.00 2.02 1.71 1.85 2.19 2.64 -5.92%
P/EPS 9.75 10.49 13.12 10.83 9.61 11.05 12.95 -4.61%
EY 10.26 9.53 7.62 9.24 10.41 9.05 7.72 4.85%
DY 3.60 2.81 2.27 2.33 0.78 1.93 2.34 7.44%
P/NAPS 0.94 0.96 0.95 0.87 1.02 1.24 1.42 -6.64%

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