[RHBBANK] QoQ Annualized Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 12,920,952 13,528,464 13,471,370 13,531,798 13,394,188 12,690,208 12,506,489 2.20% QoQ % -4.49% 0.42% -0.45% 1.03% 5.55% 1.47% - Horiz. % 103.31% 108.17% 107.72% 108.20% 107.10% 101.47% 100.00%
PBT 3,009,056 3,350,444 3,331,533 3,329,368 3,292,684 3,119,055 3,125,278 -2.49% QoQ % -10.19% 0.57% 0.07% 1.11% 5.57% -0.20% - Horiz. % 96.28% 107.20% 106.60% 106.53% 105.36% 99.80% 100.00%
Tax -720,416 -862,635 -844,824 -832,914 -768,416 -810,143 -803,469 -7.01% QoQ % 16.49% -2.11% -1.43% -8.39% 5.15% -0.83% - Horiz. % 89.66% 107.36% 105.15% 103.66% 95.64% 100.83% 100.00%
NP 2,288,640 2,487,809 2,486,709 2,496,454 2,524,268 2,308,912 2,321,809 -0.95% QoQ % -8.01% 0.04% -0.39% -1.10% 9.33% -0.56% - Horiz. % 98.57% 107.15% 107.10% 107.52% 108.72% 99.44% 100.00%
NP to SH 2,283,520 2,482,432 2,481,898 2,491,192 2,520,744 2,305,196 2,319,694 -1.04% QoQ % -8.01% 0.02% -0.37% -1.17% 9.35% -0.63% - Horiz. % 98.44% 107.02% 106.99% 107.39% 108.67% 99.37% 100.00%
Tax Rate 23.94 % 25.75 % 25.36 % 25.02 % 23.34 % 25.97 % 25.71 % -4.64% QoQ % -7.03% 1.54% 1.36% 7.20% -10.13% 1.01% - Horiz. % 93.12% 100.16% 98.64% 97.32% 90.78% 101.01% 100.00%
Total Cost 10,632,312 11,040,655 10,984,661 11,035,344 10,869,920 10,381,296 10,184,680 2.91% QoQ % -3.70% 0.51% -0.46% 1.52% 4.71% 1.93% - Horiz. % 104.40% 108.40% 107.85% 108.35% 106.73% 101.93% 100.00%
Net Worth 26,065,292 25,784,588 25,824,690 24,862,278 24,381,073 23,338,462 23,338,462 7.64% QoQ % 1.09% -0.16% 3.87% 1.97% 4.47% 0.00% - Horiz. % 111.68% 110.48% 110.65% 106.53% 104.47% 100.00% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 1,243,113 668,340 1,002,511 - 822,059 401,004 - QoQ % 0.00% 86.00% -33.33% 0.00% 0.00% 105.00% - Horiz. % 0.00% 310.00% 166.67% 250.00% 0.00% 205.00% 100.00%
Div Payout % - % 50.08 % 26.93 % 40.24 % - % 35.66 % 17.29 % - QoQ % 0.00% 85.96% -33.08% 0.00% 0.00% 106.25% - Horiz. % 0.00% 289.65% 155.75% 232.74% 0.00% 206.25% 100.00%
Equity 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 26,065,292 25,784,588 25,824,690 24,862,278 24,381,073 23,338,462 23,338,462 7.64% QoQ % 1.09% -0.16% 3.87% 1.97% 4.47% 0.00% - Horiz. % 111.68% 110.48% 110.65% 106.53% 104.47% 100.00% 100.00%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 4,010,045 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 17.71 % 18.39 % 18.46 % 18.45 % 18.85 % 18.19 % 18.56 % -3.07% QoQ % -3.70% -0.38% 0.05% -2.12% 3.63% -1.99% - Horiz. % 95.42% 99.08% 99.46% 99.41% 101.56% 98.01% 100.00%
ROE 8.76 % 9.63 % 9.61 % 10.02 % 10.34 % 9.88 % 9.94 % -8.07% QoQ % -9.03% 0.21% -4.09% -3.09% 4.66% -0.60% - Horiz. % 88.13% 96.88% 96.68% 100.80% 104.02% 99.40% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 322.21 337.36 335.94 337.45 334.02 316.46 311.88 2.19% QoQ % -4.49% 0.42% -0.45% 1.03% 5.55% 1.47% - Horiz. % 103.31% 108.17% 107.71% 108.20% 107.10% 101.47% 100.00%
EPS 56.96 61.91 61.89 62.12 62.88 57.49 57.87 -1.05% QoQ % -8.00% 0.03% -0.37% -1.21% 9.38% -0.66% - Horiz. % 98.43% 106.98% 106.95% 107.34% 108.66% 99.34% 100.00%
DPS 0.00 31.00 16.67 25.00 0.00 20.50 10.00 - QoQ % 0.00% 85.96% -33.32% 0.00% 0.00% 105.00% - Horiz. % 0.00% 310.00% 166.70% 250.00% 0.00% 205.00% 100.00%
NAPS 6.5000 6.4300 6.4400 6.2000 6.0800 5.8200 5.8200 7.64% QoQ % 1.09% -0.16% 3.87% 1.97% 4.47% 0.00% - Horiz. % 111.68% 110.48% 110.65% 106.53% 104.47% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,010,045 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 322.21 337.36 335.94 337.45 334.02 316.46 311.88 2.19% QoQ % -4.49% 0.42% -0.45% 1.03% 5.55% 1.47% - Horiz. % 103.31% 108.17% 107.71% 108.20% 107.10% 101.47% 100.00%
EPS 56.96 61.91 61.89 62.12 62.88 57.49 57.87 -1.05% QoQ % -8.00% 0.03% -0.37% -1.21% 9.38% -0.66% - Horiz. % 98.43% 106.98% 106.95% 107.34% 108.66% 99.34% 100.00%
DPS 0.00 31.00 16.67 25.00 0.00 20.50 10.00 - QoQ % 0.00% 85.96% -33.32% 0.00% 0.00% 105.00% - Horiz. % 0.00% 310.00% 166.70% 250.00% 0.00% 205.00% 100.00%
NAPS 6.5000 6.4300 6.4400 6.2000 6.0800 5.8200 5.8200 7.64% QoQ % 1.09% -0.16% 3.87% 1.97% 4.47% 0.00% - Horiz. % 111.68% 110.48% 110.65% 106.53% 104.47% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 4.6900 5.7800 5.6400 5.5900 5.7000 5.2900 5.4000 -
P/RPS 1.46 1.71 1.68 1.66 1.71 1.67 1.73 -10.69% QoQ % -14.62% 1.79% 1.20% -2.92% 2.40% -3.47% - Horiz. % 84.39% 98.84% 97.11% 95.95% 98.84% 96.53% 100.00%
P/EPS 8.24 9.34 9.11 9.00 9.07 9.20 9.33 -7.94% QoQ % -11.78% 2.52% 1.22% -0.77% -1.41% -1.39% - Horiz. % 88.32% 100.11% 97.64% 96.46% 97.21% 98.61% 100.00%
EY 12.14 10.71 10.97 11.11 11.03 10.87 10.71 8.71% QoQ % 13.35% -2.37% -1.26% 0.73% 1.47% 1.49% - Horiz. % 113.35% 100.00% 102.43% 103.73% 102.99% 101.49% 100.00%
DY 0.00 5.36 2.96 4.47 0.00 3.88 1.85 - QoQ % 0.00% 81.08% -33.78% 0.00% 0.00% 109.73% - Horiz. % 0.00% 289.73% 160.00% 241.62% 0.00% 209.73% 100.00%
P/NAPS 0.72 0.90 0.88 0.90 0.94 0.91 0.93 -15.67% QoQ % -20.00% 2.27% -2.22% -4.26% 3.30% -2.15% - Horiz. % 77.42% 96.77% 94.62% 96.77% 101.08% 97.85% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/05/20 27/02/20 25/11/19 26/08/19 27/05/19 27/02/19 27/11/18 -
Price 4.8000 5.6000 5.7600 5.4800 5.7000 5.5900 5.2500 -
P/RPS 1.49 1.66 1.71 1.62 1.71 1.77 1.68 -7.68% QoQ % -10.24% -2.92% 5.56% -5.26% -3.39% 5.36% - Horiz. % 88.69% 98.81% 101.79% 96.43% 101.79% 105.36% 100.00%
P/EPS 8.43 9.05 9.31 8.82 9.07 9.72 9.08 -4.83% QoQ % -6.85% -2.79% 5.56% -2.76% -6.69% 7.05% - Horiz. % 92.84% 99.67% 102.53% 97.14% 99.89% 107.05% 100.00%
EY 11.86 11.05 10.75 11.34 11.03 10.28 11.02 5.01% QoQ % 7.33% 2.79% -5.20% 2.81% 7.30% -6.72% - Horiz. % 107.62% 100.27% 97.55% 102.90% 100.09% 93.28% 100.00%
DY 0.00 5.54 2.89 4.56 0.00 3.67 1.90 - QoQ % 0.00% 91.70% -36.62% 0.00% 0.00% 93.16% - Horiz. % 0.00% 291.58% 152.11% 240.00% 0.00% 193.16% 100.00%
P/NAPS 0.74 0.87 0.89 0.88 0.94 0.96 0.90 -12.22% QoQ % -14.94% -2.25% 1.14% -6.38% -2.08% 6.67% - Horiz. % 82.22% 96.67% 98.89% 97.78% 104.44% 106.67% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
RHB Bank Press Release Q2 2019 Financial Results.pdf 
