Highlights

[RHBBANK] YoY TTM Result on 2014-06-30 [#2]

Stock [RHBBANK]: RHB BANK BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     7.59%    YoY -     24.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 10,508,710 10,838,193 10,912,886 9,825,390 8,795,260 7,528,572 6,772,165 7.59%
  YoY % -3.04% -0.68% 11.07% 11.71% 16.83% 11.17% -
  Horiz. % 155.18% 160.04% 161.14% 145.08% 129.87% 111.17% 100.00%
PBT 2,319,217 2,072,038 2,728,245 2,799,352 2,248,618 2,312,386 2,098,558 1.68%
  YoY % 11.93% -24.05% -2.54% 24.49% -2.76% 10.19% -
  Horiz. % 110.51% 98.74% 130.01% 133.39% 107.15% 110.19% 100.00%
Tax -548,090 -557,338 -638,544 -726,037 -566,556 -572,310 -522,576 0.80%
  YoY % 1.66% 12.72% 12.05% -28.15% 1.01% -9.52% -
  Horiz. % 104.88% 106.65% 122.19% 138.93% 108.42% 109.52% 100.00%
NP 1,771,127 1,514,700 2,089,701 2,073,315 1,682,062 1,740,076 1,575,982 1.96%
  YoY % 16.93% -27.52% 0.79% 23.26% -3.33% 10.41% -
  Horiz. % 112.38% 96.11% 132.60% 131.56% 106.73% 110.41% 100.00%
NP to SH 1,767,810 1,507,689 2,066,104 2,070,864 1,662,873 1,738,160 1,570,647 1.99%
  YoY % 17.25% -27.03% -0.23% 24.54% -4.33% 10.67% -
  Horiz. % 112.55% 95.99% 131.54% 131.85% 105.87% 110.67% 100.00%
Tax Rate 23.63 % 26.90 % 23.40 % 25.94 % 25.20 % 24.75 % 24.90 % -0.87%
  YoY % -12.16% 14.96% -9.79% 2.94% 1.82% -0.60% -
  Horiz. % 94.90% 108.03% 93.98% 104.18% 101.20% 99.40% 100.00%
Total Cost 8,737,583 9,323,493 8,823,185 7,752,075 7,113,198 5,788,496 5,196,183 9.04%
  YoY % -6.28% 5.67% 13.82% 8.98% 22.89% 11.40% -
  Horiz. % 168.15% 179.43% 169.80% 149.19% 136.89% 111.40% 100.00%
Net Worth 22,576,553 20,774,072 18,089,448 17,711,692 15,791,603 12,309,161 8,672,944 17.27%
  YoY % 8.68% 14.84% 2.13% 12.16% 28.29% 41.93% -
  Horiz. % 260.31% 239.53% 208.57% 204.22% 182.08% 141.93% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 481,205 630,525 154,346 261,131 532,985 516,725 632,639 -4.45%
  YoY % -23.68% 308.51% -40.89% -51.01% 3.15% -18.32% -
  Horiz. % 76.06% 99.67% 24.40% 41.28% 84.25% 81.68% 100.00%
Div Payout % 27.22 % 41.82 % 7.47 % 12.61 % 32.05 % 29.73 % 40.28 % -6.32%
  YoY % -34.91% 459.84% -40.76% -60.66% 7.80% -26.19% -
  Horiz. % 67.58% 103.82% 18.55% 31.31% 79.57% 73.81% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 22,576,553 20,774,072 18,089,448 17,711,692 15,791,603 12,309,161 8,672,944 17.27%
  YoY % 8.68% 14.84% 2.13% 12.16% 28.29% 41.93% -
  Horiz. % 260.31% 239.53% 208.57% 204.22% 182.08% 141.93% 100.00%
NOSH 4,010,045 3,934,483 2,584,206 2,541,132 2,486,866 2,213,878 2,168,236 10.78%
  YoY % 1.92% 52.25% 1.70% 2.18% 12.33% 2.11% -
  Horiz. % 184.95% 181.46% 119.18% 117.20% 114.70% 102.11% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 16.85 % 13.98 % 19.15 % 21.10 % 19.12 % 23.11 % 23.27 % -5.23%
  YoY % 20.53% -27.00% -9.24% 10.36% -17.27% -0.69% -
  Horiz. % 72.41% 60.08% 82.29% 90.67% 82.17% 99.31% 100.00%
ROE 7.83 % 7.26 % 11.42 % 11.69 % 10.53 % 14.12 % 18.11 % -13.03%
  YoY % 7.85% -36.43% -2.31% 11.02% -25.42% -22.03% -
  Horiz. % 43.24% 40.09% 63.06% 64.55% 58.14% 77.97% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 262.06 275.47 422.29 386.65 353.67 340.06 312.34 -2.88%
  YoY % -4.87% -34.77% 9.22% 9.33% 4.00% 8.87% -
  Horiz. % 83.90% 88.20% 135.20% 123.79% 113.23% 108.87% 100.00%
EPS 44.08 38.32 79.95 81.49 66.87 78.51 72.44 -7.94%
  YoY % 15.03% -52.07% -1.89% 21.86% -14.83% 8.38% -
  Horiz. % 60.85% 52.90% 110.37% 112.49% 92.31% 108.38% 100.00%
DPS 12.00 16.03 6.00 10.30 21.43 23.41 29.38 -13.85%
  YoY % -25.14% 167.17% -41.75% -51.94% -8.46% -20.32% -
  Horiz. % 40.84% 54.56% 20.42% 35.06% 72.94% 79.68% 100.00%
NAPS 5.6300 5.2800 7.0000 6.9700 6.3500 5.5600 4.0000 5.86%
  YoY % 6.63% -24.57% 0.43% 9.76% 14.21% 39.00% -
  Horiz. % 140.75% 132.00% 175.00% 174.25% 158.75% 139.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,010,045
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 262.06 270.28 272.14 245.02 219.33 187.74 168.88 7.59%
  YoY % -3.04% -0.68% 11.07% 11.71% 16.83% 11.17% -
  Horiz. % 155.18% 160.04% 161.14% 145.09% 129.87% 111.17% 100.00%
EPS 44.08 37.60 51.52 51.64 41.47 43.35 39.17 1.99%
  YoY % 17.23% -27.02% -0.23% 24.52% -4.34% 10.67% -
  Horiz. % 112.54% 95.99% 131.53% 131.84% 105.87% 110.67% 100.00%
DPS 12.00 15.72 3.85 6.51 13.29 12.89 15.78 -4.46%
  YoY % -23.66% 308.31% -40.86% -51.02% 3.10% -18.31% -
  Horiz. % 76.05% 99.62% 24.40% 41.25% 84.22% 81.69% 100.00%
NAPS 5.6300 5.1805 4.5110 4.4168 3.9380 3.0696 2.1628 17.27%
  YoY % 8.68% 14.84% 2.13% 12.16% 28.29% 41.93% -
  Horiz. % 260.31% 239.53% 208.57% 204.22% 182.08% 141.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.0600 5.1200 7.3700 8.5500 8.6300 7.4000 9.1600 -
P/RPS 1.93 1.86 1.75 2.21 2.44 2.18 2.93 -6.72%
  YoY % 3.76% 6.29% -20.81% -9.43% 11.93% -25.60% -
  Horiz. % 65.87% 63.48% 59.73% 75.43% 83.28% 74.40% 100.00%
P/EPS 11.48 13.36 9.22 10.49 12.91 9.43 12.65 -1.60%
  YoY % -14.07% 44.90% -12.11% -18.75% 36.90% -25.45% -
  Horiz. % 90.75% 105.61% 72.89% 82.92% 102.06% 74.55% 100.00%
EY 8.71 7.48 10.85 9.53 7.75 10.61 7.91 1.62%
  YoY % 16.44% -31.06% 13.85% 22.97% -26.96% 34.13% -
  Horiz. % 110.11% 94.56% 137.17% 120.48% 97.98% 134.13% 100.00%
DY 2.37 3.13 0.81 1.20 2.48 3.16 3.21 -4.93%
  YoY % -24.28% 286.42% -32.50% -51.61% -21.52% -1.56% -
  Horiz. % 73.83% 97.51% 25.23% 37.38% 77.26% 98.44% 100.00%
P/NAPS 0.90 0.97 1.05 1.23 1.36 1.33 2.29 -14.40%
  YoY % -7.22% -7.62% -14.63% -9.56% 2.26% -41.92% -
  Horiz. % 39.30% 42.36% 45.85% 53.71% 59.39% 58.08% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 24/08/16 28/08/15 27/08/14 30/08/13 27/08/12 24/08/11 -
Price 5.0500 4.9900 6.4800 9.1000 7.4800 7.2400 8.9000 -
P/RPS 1.93 1.81 1.53 2.35 2.11 2.13 2.85 -6.28%
  YoY % 6.63% 18.30% -34.89% 11.37% -0.94% -25.26% -
  Horiz. % 67.72% 63.51% 53.68% 82.46% 74.04% 74.74% 100.00%
P/EPS 11.46 13.02 8.10 11.17 11.19 9.22 12.29 -1.16%
  YoY % -11.98% 60.74% -27.48% -0.18% 21.37% -24.98% -
  Horiz. % 93.25% 105.94% 65.91% 90.89% 91.05% 75.02% 100.00%
EY 8.73 7.68 12.34 8.96 8.94 10.84 8.14 1.17%
  YoY % 13.67% -37.76% 37.72% 0.22% -17.53% 33.17% -
  Horiz. % 107.25% 94.35% 151.60% 110.07% 109.83% 133.17% 100.00%
DY 2.38 3.21 0.93 1.13 2.87 3.23 3.30 -5.30%
  YoY % -25.86% 245.16% -17.70% -60.63% -11.15% -2.12% -
  Horiz. % 72.12% 97.27% 28.18% 34.24% 86.97% 97.88% 100.00%
P/NAPS 0.90 0.95 0.93 1.31 1.18 1.30 2.23 -14.02%
  YoY % -5.26% 2.15% -29.01% 11.02% -9.23% -41.70% -
  Horiz. % 40.36% 42.60% 41.70% 58.74% 52.91% 58.30% 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
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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!
PARTNERS & BROKERS