[RHBBANK] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 3,272,450 3,230,238 3,424,937 3,337,629 3,417,352 3,348,547 3,309,713 -0.75% QoQ % 1.31% -5.68% 2.62% -2.33% 2.05% 1.17% - Horiz. % 98.87% 97.60% 103.48% 100.84% 103.25% 101.17% 100.00%
PBT 514,241 752,264 851,794 833,966 841,513 823,171 775,096 -23.95% QoQ % -31.64% -11.68% 2.14% -0.90% 2.23% 6.20% - Horiz. % 66.35% 97.05% 109.90% 107.60% 108.57% 106.20% 100.00%
Tax -110,566 -180,104 -229,017 -217,161 -224,353 -192,104 -207,541 -34.31% QoQ % 38.61% 21.36% -5.46% 3.21% -16.79% 7.44% - Horiz. % 53.27% 86.78% 110.35% 104.64% 108.10% 92.56% 100.00%
NP 403,675 572,160 622,777 616,805 617,160 631,067 567,555 -20.34% QoQ % -29.45% -8.13% 0.97% -0.06% -2.20% 11.19% - Horiz. % 71.13% 100.81% 109.73% 108.68% 108.74% 111.19% 100.00%
NP to SH 400,770 570,880 621,008 615,828 615,410 630,186 565,425 -20.52% QoQ % -29.80% -8.07% 0.84% 0.07% -2.34% 11.45% - Horiz. % 70.88% 100.96% 109.83% 108.91% 108.84% 111.45% 100.00%
Tax Rate 21.50 % 23.94 % 26.89 % 26.04 % 26.66 % 23.34 % 26.78 % -13.63% QoQ % -10.19% -10.97% 3.26% -2.33% 14.22% -12.85% - Horiz. % 80.28% 89.40% 100.41% 97.24% 99.55% 87.15% 100.00%
Total Cost 2,868,775 2,658,078 2,802,160 2,720,824 2,800,192 2,717,480 2,742,158 3.06% QoQ % 7.93% -5.14% 2.99% -2.83% 3.04% -0.90% - Horiz. % 104.62% 96.93% 102.19% 99.22% 102.12% 99.10% 100.00%
Net Worth 26,546,497 26,065,292 25,784,588 25,824,690 24,862,278 24,381,073 23,338,462 8.97% QoQ % 1.85% 1.09% -0.16% 3.87% 1.97% 4.47% - Horiz. % 113.75% 111.68% 110.48% 110.65% 106.53% 104.47% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 741,858 - 501,255 - 521,305 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 142.31% 0.00% 96.15% 0.00% 100.00%
Div Payout % - % - % 119.46 % - % 81.45 % - % 92.20 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 129.57% 0.00% 88.34% 0.00% 100.00%
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 26,546,497 26,065,292 25,784,588 25,824,690 24,862,278 24,381,073 23,338,462 8.97% QoQ % 1.85% 1.09% -0.16% 3.87% 1.97% 4.47% - Horiz. % 113.75% 111.68% 110.48% 110.65% 106.53% 104.47% 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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.34 % 17.71 % 18.18 % 18.48 % 18.06 % 18.85 % 17.15 % -19.72% QoQ % -30.32% -2.59% -1.62% 2.33% -4.19% 9.91% - Horiz. % 71.95% 103.27% 106.01% 107.76% 105.31% 109.91% 100.00%
ROE 1.51 % 2.19 % 2.41 % 2.38 % 2.48 % 2.58 % 2.42 % -27.00% QoQ % -31.05% -9.13% 1.26% -4.03% -3.88% 6.61% - Horiz. % 62.40% 90.50% 99.59% 98.35% 102.48% 106.61% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 81.61 80.55 85.41 83.23 85.22 83.50 82.54 -0.75% QoQ % 1.32% -5.69% 2.62% -2.34% 2.06% 1.16% - Horiz. % 98.87% 97.59% 103.48% 100.84% 103.25% 101.16% 100.00%
EPS 9.99 14.24 15.49 15.36 15.35 15.72 14.10 -20.54% QoQ % -29.85% -8.07% 0.85% 0.07% -2.35% 11.49% - Horiz. % 70.85% 100.99% 109.86% 108.94% 108.87% 111.49% 100.00%
DPS 0.00 0.00 18.50 0.00 12.50 0.00 13.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 142.31% 0.00% 96.15% 0.00% 100.00%
NAPS 6.6200 6.5000 6.4300 6.4400 6.2000 6.0800 5.8200 8.97% QoQ % 1.85% 1.09% -0.16% 3.87% 1.97% 4.47% - Horiz. % 113.75% 111.68% 110.48% 110.65% 106.53% 104.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,010,045 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 81.61 80.55 85.41 83.23 85.22 83.50 82.54 -0.75% QoQ % 1.32% -5.69% 2.62% -2.34% 2.06% 1.16% - Horiz. % 98.87% 97.59% 103.48% 100.84% 103.25% 101.16% 100.00%
EPS 9.99 14.24 15.49 15.36 15.35 15.72 14.10 -20.54% QoQ % -29.85% -8.07% 0.85% 0.07% -2.35% 11.49% - Horiz. % 70.85% 100.99% 109.86% 108.94% 108.87% 111.49% 100.00%
DPS 0.00 0.00 18.50 0.00 12.50 0.00 13.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 142.31% 0.00% 96.15% 0.00% 100.00%
NAPS 6.6200 6.5000 6.4300 6.4400 6.2000 6.0800 5.8200 8.97% QoQ % 1.85% 1.09% -0.16% 3.87% 1.97% 4.47% - Horiz. % 113.75% 111.68% 110.48% 110.65% 106.53% 104.47% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.7900 4.6900 5.7800 5.6400 5.5900 5.7000 5.2900 -
P/RPS 5.87 5.82 6.77 6.78 6.56 6.83 6.41 -5.70% QoQ % 0.86% -14.03% -0.15% 3.35% -3.95% 6.55% - Horiz. % 91.58% 90.80% 105.62% 105.77% 102.34% 106.55% 100.00%
P/EPS 47.93 32.94 37.32 36.73 36.42 36.27 37.52 17.75% QoQ % 45.51% -11.74% 1.61% 0.85% 0.41% -3.33% - Horiz. % 127.75% 87.79% 99.47% 97.89% 97.07% 96.67% 100.00%
EY 2.09 3.04 2.68 2.72 2.75 2.76 2.67 -15.08% QoQ % -31.25% 13.43% -1.47% -1.09% -0.36% 3.37% - Horiz. % 78.28% 113.86% 100.37% 101.87% 103.00% 103.37% 100.00%
DY 0.00 0.00 3.20 0.00 2.24 0.00 2.46 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 130.08% 0.00% 91.06% 0.00% 100.00%
P/NAPS 0.72 0.72 0.90 0.88 0.90 0.94 0.91 -14.47% QoQ % 0.00% -20.00% 2.27% -2.22% -4.26% 3.30% - Horiz. % 79.12% 79.12% 98.90% 96.70% 98.90% 103.30% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 27/02/20 25/11/19 26/08/19 27/05/19 27/02/19 -
Price 4.5800 4.8000 5.6000 5.7600 5.4800 5.7000 5.5900 -
P/RPS 5.61 5.96 6.56 6.92 6.43 6.83 6.77 -11.79% QoQ % -5.87% -9.15% -5.20% 7.62% -5.86% 0.89% - Horiz. % 82.87% 88.04% 96.90% 102.22% 94.98% 100.89% 100.00%
P/EPS 45.83 33.72 36.16 37.51 35.71 36.27 39.64 10.17% QoQ % 35.91% -6.75% -3.60% 5.04% -1.54% -8.50% - Horiz. % 115.62% 85.07% 91.22% 94.63% 90.09% 91.50% 100.00%
EY 2.18 2.97 2.77 2.67 2.80 2.76 2.52 -9.22% QoQ % -26.60% 7.22% 3.75% -4.64% 1.45% 9.52% - Horiz. % 86.51% 117.86% 109.92% 105.95% 111.11% 109.52% 100.00%
DY 0.00 0.00 3.30 0.00 2.28 0.00 2.33 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 141.63% 0.00% 97.85% 0.00% 100.00%
P/NAPS 0.69 0.74 0.87 0.89 0.88 0.94 0.96 -19.78% QoQ % -6.76% -14.94% -2.25% 1.14% -6.38% -2.08% - Horiz. % 71.88% 77.08% 90.62% 92.71% 91.67% 97.92% 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 Unaudited Financial Statement Q2 June 2020.pdf 
