Highlights

[RHBBANK] YoY Annualized Quarter Result on 2018-12-31 [#4]

Stock [RHBBANK]: RHB BANK BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -0.63%    YoY -     18.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 13,528,464 12,690,208 10,570,766 10,568,789 10,776,708 10,413,246 9,577,195 5.92%
  YoY % 6.61% 20.05% 0.02% -1.93% 3.49% 8.73% -
  Horiz. % 141.26% 132.50% 110.37% 110.35% 112.52% 108.73% 100.00%
PBT 3,350,444 3,119,055 2,558,132 2,231,841 2,250,584 2,735,053 2,470,767 5.20%
  YoY % 7.42% 21.93% 14.62% -0.83% -17.71% 10.70% -
  Horiz. % 135.60% 126.24% 103.54% 90.33% 91.09% 110.70% 100.00%
Tax -862,635 -810,143 -602,092 -544,253 -582,032 -671,589 -627,229 5.45%
  YoY % -6.48% -34.55% -10.63% 6.49% 13.34% -7.07% -
  Horiz. % 137.53% 129.16% 95.99% 86.77% 92.79% 107.07% 100.00%
NP 2,487,809 2,308,912 1,956,040 1,687,588 1,668,552 2,063,464 1,843,538 5.12%
  YoY % 7.75% 18.04% 15.91% 1.14% -19.14% 11.93% -
  Horiz. % 134.95% 125.24% 106.10% 91.54% 90.51% 111.93% 100.00%
NP to SH 2,482,432 2,305,196 1,950,145 1,681,624 1,664,972 2,038,000 1,831,190 5.20%
  YoY % 7.69% 18.21% 15.97% 1.00% -18.30% 11.29% -
  Horiz. % 135.56% 125.89% 106.50% 91.83% 90.92% 111.29% 100.00%
Tax Rate 25.75 % 25.97 % 23.54 % 24.39 % 25.86 % 24.55 % 25.39 % 0.23%
  YoY % -0.85% 10.32% -3.49% -5.68% 5.34% -3.31% -
  Horiz. % 101.42% 102.28% 92.71% 96.06% 101.85% 96.69% 100.00%
Total Cost 11,040,655 10,381,296 8,614,726 8,881,201 9,108,156 8,349,782 7,733,657 6.11%
  YoY % 6.35% 20.51% -3.00% -2.49% 9.08% 7.97% -
  Horiz. % 142.76% 134.24% 111.39% 114.84% 117.77% 107.97% 100.00%
Net Worth 25,784,588 23,338,462 23,137,959 21,734,444 6,633,629 18,692,321 16,503,317 7.72%
  YoY % 10.48% 0.87% 6.46% 227.64% -64.51% 13.26% -
  Horiz. % 156.24% 141.42% 140.20% 131.70% 40.20% 113.26% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 1,243,113 822,059 601,506 481,205 424,812 153,425 409,443 20.32%
  YoY % 51.22% 36.67% 25.00% 13.27% 176.89% -62.53% -
  Horiz. % 303.61% 200.78% 146.91% 117.53% 103.75% 37.47% 100.00%
Div Payout % 50.08 % 35.66 % 30.84 % 28.62 % 25.51 % 7.53 % 22.36 % 14.38%
  YoY % 40.44% 15.63% 7.76% 12.19% 238.78% -66.32% -
  Horiz. % 223.97% 159.48% 137.92% 128.00% 114.09% 33.68% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 25,784,588 23,338,462 23,137,959 21,734,444 6,633,629 18,692,321 16,503,317 7.72%
  YoY % 10.48% 0.87% 6.46% 227.64% -64.51% 13.26% -
  Horiz. % 156.24% 141.42% 140.20% 131.70% 40.20% 113.26% 100.00%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 2,601,423 2,557,089 2,511,920 8.10%
  YoY % 0.00% 0.00% 0.00% 54.15% 1.73% 1.80% -
  Horiz. % 159.64% 159.64% 159.64% 159.64% 103.56% 101.80% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 18.39 % 18.19 % 18.50 % 15.97 % 15.48 % 19.82 % 19.25 % -0.76%
  YoY % 1.10% -1.68% 15.84% 3.17% -21.90% 2.96% -
  Horiz. % 95.53% 94.49% 96.10% 82.96% 80.42% 102.96% 100.00%
ROE 9.63 % 9.88 % 8.43 % 7.74 % 25.10 % 10.90 % 11.10 % -2.34%
  YoY % -2.53% 17.20% 8.91% -69.16% 130.28% -1.80% -
  Horiz. % 86.76% 89.01% 75.95% 69.73% 226.13% 98.20% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 337.36 316.46 263.61 263.56 414.26 407.23 381.27 -2.02%
  YoY % 6.60% 20.05% 0.02% -36.38% 1.73% 6.81% -
  Horiz. % 88.48% 83.00% 69.14% 69.13% 108.65% 106.81% 100.00%
EPS 61.91 57.49 48.60 43.60 24.20 79.70 72.90 -2.69%
  YoY % 7.69% 18.29% 11.47% 80.17% -69.64% 9.33% -
  Horiz. % 84.92% 78.86% 66.67% 59.81% 33.20% 109.33% 100.00%
DPS 31.00 20.50 15.00 12.00 16.33 6.00 16.30 11.30%
  YoY % 51.22% 36.67% 25.00% -26.52% 172.17% -63.19% -
  Horiz. % 190.18% 125.77% 92.02% 73.62% 100.18% 36.81% 100.00%
NAPS 6.4300 5.8200 5.7700 5.4200 2.5500 7.3100 6.5700 -0.36%
  YoY % 10.48% 0.87% 6.46% 112.55% -65.12% 11.26% -
  Horiz. % 97.87% 88.58% 87.82% 82.50% 38.81% 111.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,010,045
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 337.36 316.46 263.61 263.56 268.74 259.68 238.83 5.92%
  YoY % 6.60% 20.05% 0.02% -1.93% 3.49% 8.73% -
  Horiz. % 141.26% 132.50% 110.38% 110.35% 112.52% 108.73% 100.00%
EPS 61.91 57.49 48.60 43.60 41.52 50.82 45.67 5.20%
  YoY % 7.69% 18.29% 11.47% 5.01% -18.30% 11.28% -
  Horiz. % 135.56% 125.88% 106.42% 95.47% 90.91% 111.28% 100.00%
DPS 31.00 20.50 15.00 12.00 10.59 3.83 10.21 20.32%
  YoY % 51.22% 36.67% 25.00% 13.31% 176.50% -62.49% -
  Horiz. % 303.62% 200.78% 146.91% 117.53% 103.72% 37.51% 100.00%
NAPS 6.4300 5.8200 5.7700 5.4200 1.6543 4.6614 4.1155 7.72%
  YoY % 10.48% 0.87% 6.46% 227.63% -64.51% 13.26% -
  Horiz. % 156.24% 141.42% 140.20% 131.70% 40.20% 113.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 5.7800 5.2900 5.0000 4.7100 5.6700 7.6200 7.9000 -
P/RPS 1.71 1.67 1.90 1.79 1.37 1.87 2.07 -3.13%
  YoY % 2.40% -12.11% 6.15% 30.66% -26.74% -9.66% -
  Horiz. % 82.61% 80.68% 91.79% 86.47% 66.18% 90.34% 100.00%
P/EPS 9.34 9.20 10.28 11.23 8.86 9.56 10.84 -2.45%
  YoY % 1.52% -10.51% -8.46% 26.75% -7.32% -11.81% -
  Horiz. % 86.16% 84.87% 94.83% 103.60% 81.73% 88.19% 100.00%
EY 10.71 10.87 9.73 8.90 11.29 10.46 9.23 2.51%
  YoY % -1.47% 11.72% 9.33% -21.17% 7.93% 13.33% -
  Horiz. % 116.03% 117.77% 105.42% 96.42% 122.32% 113.33% 100.00%
DY 5.36 3.88 3.00 2.55 2.88 0.79 2.06 17.27%
  YoY % 38.14% 29.33% 17.65% -11.46% 264.56% -61.65% -
  Horiz. % 260.19% 188.35% 145.63% 123.79% 139.81% 38.35% 100.00%
P/NAPS 0.90 0.91 0.87 0.87 2.22 1.04 1.20 -4.68%
  YoY % -1.10% 4.60% 0.00% -60.81% 113.46% -13.33% -
  Horiz. % 75.00% 75.83% 72.50% 72.50% 185.00% 86.67% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 24/02/17 26/02/16 27/02/15 24/02/14 -
Price 5.6000 5.5900 5.4700 4.9300 5.3500 7.9600 7.7700 -
P/RPS 1.66 1.77 2.08 1.87 1.29 1.95 2.04 -3.38%
  YoY % -6.21% -14.90% 11.23% 44.96% -33.85% -4.41% -
  Horiz. % 81.37% 86.76% 101.96% 91.67% 63.24% 95.59% 100.00%
P/EPS 9.05 9.72 11.25 11.76 8.36 9.99 10.66 -2.69%
  YoY % -6.89% -13.60% -4.34% 40.67% -16.32% -6.29% -
  Horiz. % 84.90% 91.18% 105.53% 110.32% 78.42% 93.71% 100.00%
EY 11.05 10.28 8.89 8.51 11.96 10.01 9.38 2.77%
  YoY % 7.49% 15.64% 4.47% -28.85% 19.48% 6.72% -
  Horiz. % 117.80% 109.59% 94.78% 90.72% 127.51% 106.72% 100.00%
DY 5.54 3.67 2.74 2.43 3.05 0.75 2.10 17.54%
  YoY % 50.95% 33.94% 12.76% -20.33% 306.67% -64.29% -
  Horiz. % 263.81% 174.76% 130.48% 115.71% 145.24% 35.71% 100.00%
P/NAPS 0.87 0.96 0.95 0.91 2.10 1.09 1.18 -4.95%
  YoY % -9.37% 1.05% 4.40% -56.67% 92.66% -7.63% -
  Horiz. % 73.73% 81.36% 80.51% 77.12% 177.97% 92.37% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS