[RHBBANK] YoY TTM Result on 31-Mar-2020 [#1]

Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -2.39%
YoY- 3.35%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 14,338,899 11,701,853 12,268,161 13,410,156 12,522,685 10,731,182 10,476,212 5.36%
PBT 4,285,416 3,555,348 2,789,224 3,279,537 3,150,317 2,691,769 2,134,641 12.31%
Tax -1,412,018 -981,592 -671,604 -850,635 -801,349 -646,308 -512,103 18.40%
NP 2,873,398 2,573,756 2,117,620 2,428,902 2,348,968 2,045,461 1,622,538 9.98%
-
NP to SH 2,869,089 2,568,367 2,111,938 2,423,126 2,344,562 2,040,688 1,617,016 10.02%
-
Tax Rate 32.95% 27.61% 24.08% 25.94% 25.44% 24.01% 23.99% -
Total Cost 11,465,501 9,128,097 10,150,541 10,981,254 10,173,717 8,685,721 8,853,674 4.40%
-
Net Worth 29,884,096 28,067,858 26,666,799 26,065,292 24,381,073 22,335,951 22,295,849 5.00%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 1,681,442 1,630,145 707,772 1,243,113 822,059 601,506 477,427 23.33%
Div Payout % 58.61% 63.47% 33.51% 51.30% 35.06% 29.48% 29.53% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 29,884,096 28,067,858 26,666,799 26,065,292 24,381,073 22,335,951 22,295,849 5.00%
NOSH 4,247,373 4,142,918 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 0.96%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 20.04% 21.99% 17.26% 18.11% 18.76% 19.06% 15.49% -
ROE 9.60% 9.15% 7.92% 9.30% 9.62% 9.14% 7.25% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 337.59 282.45 305.94 334.41 312.28 267.61 261.25 4.36%
EPS 67.55 61.99 52.67 60.43 58.47 50.89 40.32 8.97%
DPS 39.59 39.35 17.65 31.00 20.50 15.00 12.00 22.00%
NAPS 7.0359 6.7749 6.65 6.50 6.08 5.57 5.56 3.99%
Adjusted Per Share Value based on latest NOSH - 4,010,045
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 328.91 268.42 281.41 307.61 287.25 246.16 240.31 5.36%
EPS 65.81 58.91 48.44 55.58 53.78 46.81 37.09 10.02%
DPS 38.57 37.39 16.24 28.52 18.86 13.80 10.95 23.33%
NAPS 6.855 6.4383 6.117 5.979 5.5926 5.1235 5.1143 5.00%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 5.58 5.96 5.37 4.69 5.70 5.23 5.17 -
P/RPS 1.65 2.11 1.76 1.40 1.83 1.95 1.98 -2.99%
P/EPS 8.26 9.61 10.20 7.76 9.75 10.28 12.82 -7.06%
EY 12.11 10.40 9.81 12.88 10.26 9.73 7.80 7.60%
DY 7.09 6.60 3.29 6.61 3.60 2.87 2.32 20.45%
P/NAPS 0.79 0.88 0.81 0.72 0.94 0.94 0.93 -2.68%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 30/05/22 27/05/21 29/05/20 27/05/19 31/05/18 23/05/17 -
Price 5.46 5.91 5.15 4.77 5.70 5.34 5.29 -
P/RPS 1.62 2.09 1.68 1.43 1.83 2.00 2.02 -3.60%
P/EPS 8.08 9.53 9.78 7.89 9.75 10.49 13.12 -7.75%
EY 12.37 10.49 10.23 12.67 10.26 9.53 7.62 8.40%
DY 7.25 6.66 3.43 6.50 3.60 2.81 2.27 21.34%
P/NAPS 0.78 0.87 0.77 0.73 0.94 0.96 0.95 -3.23%

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