[RHBBANK] YoY TTM Result on 31-Mar-2017 [#1]

Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.84%
YoY- -5.8%
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 13,410,156 12,522,685 10,731,182 10,476,212 10,843,979 10,711,182 9,712,345 5.51%
PBT 3,279,537 3,150,317 2,691,769 2,134,641 2,327,605 2,742,466 2,613,892 3.84%
Tax -850,635 -801,349 -646,308 -512,103 -607,012 -652,953 -680,686 3.78%
NP 2,428,902 2,348,968 2,045,461 1,622,538 1,720,593 2,089,513 1,933,206 3.87%
-
NP to SH 2,423,126 2,344,562 2,040,688 1,617,016 1,716,546 2,063,586 1,924,689 3.90%
-
Tax Rate 25.94% 25.44% 24.01% 23.99% 26.08% 23.81% 26.04% -
Total Cost 10,981,254 10,173,717 8,685,721 8,853,674 9,123,386 8,621,669 7,779,139 5.90%
-
Net Worth 26,065,292 24,381,073 22,335,951 22,295,849 21,467,327 19,488,740 17,187,367 7.18%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 1,243,113 822,059 601,506 477,427 433,801 154,346 410,343 20.26%
Div Payout % 51.30% 35.06% 29.48% 29.53% 25.27% 7.48% 21.32% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 26,065,292 24,381,073 22,335,951 22,295,849 21,467,327 19,488,740 17,187,367 7.18%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 3,074,674 2,574,470 2,546,276 7.85%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 18.11% 18.76% 19.06% 15.49% 15.87% 19.51% 19.90% -
ROE 9.30% 9.62% 9.14% 7.25% 8.00% 10.59% 11.20% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 334.41 312.28 267.61 261.25 353.60 416.05 381.43 -2.16%
EPS 60.43 58.47 50.89 40.32 55.97 80.16 75.59 -3.65%
DPS 31.00 20.50 15.00 12.00 14.15 6.00 16.12 11.50%
NAPS 6.50 6.08 5.57 5.56 7.00 7.57 6.75 -0.62%
Adjusted Per Share Value based on latest NOSH - 4,010,045
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 307.61 287.25 246.16 240.31 248.74 245.70 222.79 5.51%
EPS 55.58 53.78 46.81 37.09 39.37 47.34 44.15 3.90%
DPS 28.52 18.86 13.80 10.95 9.95 3.54 9.41 20.27%
NAPS 5.979 5.5926 5.1235 5.1143 4.9243 4.4704 3.9425 7.18%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.69 5.70 5.23 5.17 5.90 7.92 8.42 -
P/RPS 1.40 1.83 1.95 1.98 1.67 1.90 2.21 -7.31%
P/EPS 7.76 9.75 10.28 12.82 10.54 9.88 11.14 -5.84%
EY 12.88 10.26 9.73 7.80 9.49 10.12 8.98 6.18%
DY 6.61 3.60 2.87 2.32 2.40 0.76 1.91 22.96%
P/NAPS 0.72 0.94 0.94 0.93 0.84 1.05 1.25 -8.77%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 27/05/19 31/05/18 23/05/17 25/05/16 29/05/15 26/05/14 -
Price 4.77 5.70 5.34 5.29 6.06 7.70 8.35 -
P/RPS 1.43 1.83 2.00 2.02 1.71 1.85 2.19 -6.85%
P/EPS 7.89 9.75 10.49 13.12 10.83 9.61 11.05 -5.45%
EY 12.67 10.26 9.53 7.62 9.24 10.41 9.05 5.76%
DY 6.50 3.60 2.81 2.27 2.33 0.78 1.93 22.40%
P/NAPS 0.73 0.94 0.96 0.95 0.87 1.02 1.24 -8.44%

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