[RHBBANK] QoQ Cumulative Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 10,103,528 6,765,899 3,348,547 12,690,208 9,379,867 5,435,372 2,778,014 136.31% QoQ % 49.33% 102.05% -73.61% 35.29% 72.57% 95.66% - Horiz. % 363.70% 243.55% 120.54% 456.81% 337.65% 195.66% 100.00%
PBT 2,498,650 1,664,684 823,171 3,119,055 2,343,959 1,564,917 791,909 114.97% QoQ % 50.10% 102.23% -73.61% 33.07% 49.78% 97.61% - Horiz. % 315.52% 210.21% 103.95% 393.87% 295.99% 197.61% 100.00%
Tax -633,618 -416,457 -192,104 -810,143 -602,602 -403,750 -200,898 114.91% QoQ % -52.14% -116.79% 76.29% -34.44% -49.25% -100.97% - Horiz. % 315.39% 207.30% 95.62% 403.26% 299.95% 200.97% 100.00%
NP 1,865,032 1,248,227 631,067 2,308,912 1,741,357 1,161,167 591,011 114.99% QoQ % 49.41% 97.80% -72.67% 32.59% 49.97% 96.47% - Horiz. % 315.57% 211.20% 106.78% 390.67% 294.64% 196.47% 100.00%
NP to SH 1,861,424 1,245,596 630,186 2,305,196 1,739,771 1,161,081 590,820 114.76% QoQ % 49.44% 97.66% -72.66% 32.50% 49.84% 96.52% - Horiz. % 315.06% 210.82% 106.66% 390.17% 294.47% 196.52% 100.00%
Tax Rate 25.36 % 25.02 % 23.34 % 25.97 % 25.71 % 25.80 % 25.37 % -0.03% QoQ % 1.36% 7.20% -10.13% 1.01% -0.35% 1.69% - Horiz. % 99.96% 98.62% 92.00% 102.36% 101.34% 101.69% 100.00%
Total Cost 8,238,496 5,517,672 2,717,480 10,381,296 7,638,510 4,274,205 2,187,003 141.91% QoQ % 49.31% 103.04% -73.82% 35.91% 78.71% 95.44% - Horiz. % 376.70% 252.29% 124.26% 474.68% 349.27% 195.44% 100.00%
Net Worth 25,824,690 24,862,278 24,381,073 23,338,462 23,338,462 22,496,352 22,335,951 10.15% QoQ % 3.87% 1.97% 4.47% 0.00% 3.74% 0.72% - Horiz. % 115.62% 111.31% 109.16% 104.49% 104.49% 100.72% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 501,255 501,255 - 822,059 300,753 300,753 - - QoQ % 0.00% 0.00% 0.00% 173.33% 0.00% 0.00% - Horiz. % 166.67% 166.67% 0.00% 273.33% 100.00% 100.00% -
Div Payout % 26.93 % 40.24 % - % 35.66 % 17.29 % 25.90 % - % - QoQ % -33.08% 0.00% 0.00% 106.25% -33.24% 0.00% - Horiz. % 103.98% 155.37% 0.00% 137.68% 66.76% 100.00% -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 25,824,690 24,862,278 24,381,073 23,338,462 23,338,462 22,496,352 22,335,951 10.15% QoQ % 3.87% 1.97% 4.47% 0.00% 3.74% 0.72% - Horiz. % 115.62% 111.31% 109.16% 104.49% 104.49% 100.72% 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.46 % 18.45 % 18.85 % 18.19 % 18.56 % 21.36 % 21.27 % -9.01% QoQ % 0.05% -2.12% 3.63% -1.99% -13.11% 0.42% - Horiz. % 86.79% 86.74% 88.62% 85.52% 87.26% 100.42% 100.00%
ROE 7.21 % 5.01 % 2.58 % 9.88 % 7.45 % 5.16 % 2.65 % 94.77% QoQ % 43.91% 94.19% -73.89% 32.62% 44.38% 94.72% - Horiz. % 272.08% 189.06% 97.36% 372.83% 281.13% 194.72% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 251.96 168.72 83.50 316.46 233.91 135.54 69.28 136.31% QoQ % 49.34% 102.06% -73.61% 35.29% 72.58% 95.64% - Horiz. % 363.68% 243.53% 120.53% 456.78% 337.63% 195.64% 100.00%
EPS 46.42 31.06 15.72 57.49 43.40 29.00 14.70 115.09% QoQ % 49.45% 97.58% -72.66% 32.47% 49.66% 97.28% - Horiz. % 315.78% 211.29% 106.94% 391.09% 295.24% 197.28% 100.00%
DPS 12.50 12.50 0.00 20.50 7.50 7.50 0.00 - QoQ % 0.00% 0.00% 0.00% 173.33% 0.00% 0.00% - Horiz. % 166.67% 166.67% 0.00% 273.33% 100.00% 100.00% -
NAPS 6.4400 6.2000 6.0800 5.8200 5.8200 5.6100 5.5700 10.15% QoQ % 3.87% 1.97% 4.47% 0.00% 3.74% 0.72% - Horiz. % 115.62% 111.31% 109.16% 104.49% 104.49% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,010,045 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 251.96 168.72 83.50 316.46 233.91 135.54 69.28 136.31% QoQ % 49.34% 102.06% -73.61% 35.29% 72.58% 95.64% - Horiz. % 363.68% 243.53% 120.53% 456.78% 337.63% 195.64% 100.00%
EPS 46.42 31.06 15.72 57.49 43.40 29.00 14.70 115.09% QoQ % 49.45% 97.58% -72.66% 32.47% 49.66% 97.28% - Horiz. % 315.78% 211.29% 106.94% 391.09% 295.24% 197.28% 100.00%
DPS 12.50 12.50 0.00 20.50 7.50 7.50 0.00 - QoQ % 0.00% 0.00% 0.00% 173.33% 0.00% 0.00% - Horiz. % 166.67% 166.67% 0.00% 273.33% 100.00% 100.00% -
NAPS 6.4400 6.2000 6.0800 5.8200 5.8200 5.6100 5.5700 10.15% QoQ % 3.87% 1.97% 4.47% 0.00% 3.74% 0.72% - Horiz. % 115.62% 111.31% 109.16% 104.49% 104.49% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 5.6400 5.5900 5.7000 5.2900 5.4000 5.4600 5.2300 -
P/RPS 2.24 3.31 6.83 1.67 2.31 4.03 7.55 -55.48% QoQ % -32.33% -51.54% 308.98% -27.71% -42.68% -46.62% - Horiz. % 29.67% 43.84% 90.46% 22.12% 30.60% 53.38% 100.00%
P/EPS 12.15 18.00 36.27 9.20 12.45 18.86 35.50 -51.04% QoQ % -32.50% -50.37% 294.24% -26.10% -33.99% -46.87% - Horiz. % 34.23% 50.70% 102.17% 25.92% 35.07% 53.13% 100.00%
EY 8.23 5.56 2.76 10.87 8.03 5.30 2.82 104.09% QoQ % 48.02% 101.45% -74.61% 35.37% 51.51% 87.94% - Horiz. % 291.84% 197.16% 97.87% 385.46% 284.75% 187.94% 100.00%
DY 2.22 2.24 0.00 3.88 1.39 1.37 0.00 - QoQ % -0.89% 0.00% 0.00% 179.14% 1.46% 0.00% - Horiz. % 162.04% 163.50% 0.00% 283.21% 101.46% 100.00% -
P/NAPS 0.88 0.90 0.94 0.91 0.93 0.97 0.94 -4.30% QoQ % -2.22% -4.26% 3.30% -2.15% -4.12% 3.19% - Horiz. % 93.62% 95.74% 100.00% 96.81% 98.94% 103.19% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 27/05/19 27/02/19 27/11/18 30/08/18 31/05/18 -
Price 5.7600 5.4800 5.7000 5.5900 5.2500 5.4000 5.3400 -
P/RPS 2.29 3.25 6.83 1.77 2.24 3.98 7.71 -55.45% QoQ % -29.54% -52.42% 285.88% -20.98% -43.72% -48.38% - Horiz. % 29.70% 42.15% 88.59% 22.96% 29.05% 51.62% 100.00%
P/EPS 12.41 17.64 36.27 9.72 12.10 18.65 36.24 -51.02% QoQ % -29.65% -51.36% 273.15% -19.67% -35.12% -48.54% - Horiz. % 34.24% 48.68% 100.08% 26.82% 33.39% 51.46% 100.00%
EY 8.06 5.67 2.76 10.28 8.26 5.36 2.76 104.17% QoQ % 42.15% 105.43% -73.15% 24.46% 54.10% 94.20% - Horiz. % 292.03% 205.43% 100.00% 372.46% 299.28% 194.20% 100.00%
DY 2.17 2.28 0.00 3.67 1.43 1.39 0.00 - QoQ % -4.82% 0.00% 0.00% 156.64% 2.88% 0.00% - Horiz. % 156.12% 164.03% 0.00% 264.03% 102.88% 100.00% -
P/NAPS 0.89 0.88 0.94 0.96 0.90 0.96 0.96 -4.92% QoQ % 1.14% -6.38% -2.08% 6.67% -6.25% 0.00% - Horiz. % 92.71% 91.67% 97.92% 100.00% 93.75% 100.00% 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 Audited Financial Statement FY 2018.pdf 
