Highlights

[RHBBANK] YoY TTM Result on 2016-06-30 [#2]

Stock [RHBBANK]: RHB BANK BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -12.17%    YoY -     -27.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 13,280,052 10,760,188 10,508,710 10,838,193 10,912,886 9,825,390 8,795,260 7.11%
  YoY % 23.42% 2.39% -3.04% -0.68% 11.07% 11.71% -
  Horiz. % 150.99% 122.34% 119.48% 123.23% 124.08% 111.71% 100.00%
PBT 3,218,822 2,810,862 2,319,217 2,072,038 2,728,245 2,799,352 2,248,618 6.16%
  YoY % 14.51% 21.20% 11.93% -24.05% -2.54% 24.49% -
  Horiz. % 143.15% 125.00% 103.14% 92.15% 121.33% 124.49% 100.00%
Tax -822,850 -697,408 -548,090 -557,338 -638,544 -726,037 -566,556 6.41%
  YoY % -17.99% -27.24% 1.66% 12.72% 12.05% -28.15% -
  Horiz. % 145.24% 123.10% 96.74% 98.37% 112.71% 128.15% 100.00%
NP 2,395,972 2,113,454 1,771,127 1,514,700 2,089,701 2,073,315 1,682,062 6.07%
  YoY % 13.37% 19.33% 16.93% -27.52% 0.79% 23.26% -
  Horiz. % 142.44% 125.65% 105.29% 90.05% 124.23% 123.26% 100.00%
NP to SH 2,389,711 2,109,986 1,767,810 1,507,689 2,066,104 2,070,864 1,662,873 6.23%
  YoY % 13.26% 19.36% 17.25% -27.03% -0.23% 24.54% -
  Horiz. % 143.71% 126.89% 106.31% 90.67% 124.25% 124.54% 100.00%
Tax Rate 25.56 % 24.81 % 23.63 % 26.90 % 23.40 % 25.94 % 25.20 % 0.24%
  YoY % 3.02% 4.99% -12.16% 14.96% -9.79% 2.94% -
  Horiz. % 101.43% 98.45% 93.77% 106.75% 92.86% 102.94% 100.00%
Total Cost 10,884,080 8,646,734 8,737,583 9,323,493 8,823,185 7,752,075 7,113,198 7.34%
  YoY % 25.88% -1.04% -6.28% 5.67% 13.82% 8.98% -
  Horiz. % 153.01% 121.56% 122.84% 131.07% 124.04% 108.98% 100.00%
Net Worth 24,862,278 22,496,352 22,576,553 20,774,072 18,089,448 17,711,692 15,791,603 7.85%
  YoY % 10.52% -0.36% 8.68% 14.84% 2.13% 12.16% -
  Horiz. % 157.44% 142.46% 142.97% 131.55% 114.55% 112.16% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 1,022,561 701,757 481,205 630,525 154,346 261,131 532,985 11.47%
  YoY % 45.71% 45.83% -23.68% 308.51% -40.89% -51.01% -
  Horiz. % 191.86% 131.67% 90.28% 118.30% 28.96% 48.99% 100.00%
Div Payout % 42.79 % 33.26 % 27.22 % 41.82 % 7.47 % 12.61 % 32.05 % 4.93%
  YoY % 28.65% 22.19% -34.91% 459.84% -40.76% -60.66% -
  Horiz. % 133.51% 103.78% 84.93% 130.48% 23.31% 39.34% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 24,862,278 22,496,352 22,576,553 20,774,072 18,089,448 17,711,692 15,791,603 7.85%
  YoY % 10.52% -0.36% 8.68% 14.84% 2.13% 12.16% -
  Horiz. % 157.44% 142.46% 142.97% 131.55% 114.55% 112.16% 100.00%
NOSH 4,010,045 4,010,045 4,010,045 3,934,483 2,584,206 2,541,132 2,486,866 8.28%
  YoY % 0.00% 0.00% 1.92% 52.25% 1.70% 2.18% -
  Horiz. % 161.25% 161.25% 161.25% 158.21% 103.91% 102.18% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.04 % 19.64 % 16.85 % 13.98 % 19.15 % 21.10 % 19.12 % -0.96%
  YoY % -8.15% 16.56% 20.53% -27.00% -9.24% 10.36% -
  Horiz. % 94.35% 102.72% 88.13% 73.12% 100.16% 110.36% 100.00%
ROE 9.61 % 9.38 % 7.83 % 7.26 % 11.42 % 11.69 % 10.53 % -1.51%
  YoY % 2.45% 19.80% 7.85% -36.43% -2.31% 11.02% -
  Horiz. % 91.26% 89.08% 74.36% 68.95% 108.45% 111.02% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 331.17 268.33 262.06 275.47 422.29 386.65 353.67 -1.09%
  YoY % 23.42% 2.39% -4.87% -34.77% 9.22% 9.33% -
  Horiz. % 93.64% 75.87% 74.10% 77.89% 119.40% 109.33% 100.00%
EPS 59.59 52.62 44.08 38.32 79.95 81.49 66.87 -1.90%
  YoY % 13.25% 19.37% 15.03% -52.07% -1.89% 21.86% -
  Horiz. % 89.11% 78.69% 65.92% 57.31% 119.56% 121.86% 100.00%
DPS 25.50 17.50 12.00 16.03 6.00 10.30 21.43 2.94%
  YoY % 45.71% 45.83% -25.14% 167.17% -41.75% -51.94% -
  Horiz. % 118.99% 81.66% 56.00% 74.80% 28.00% 48.06% 100.00%
NAPS 6.2000 5.6100 5.6300 5.2800 7.0000 6.9700 6.3500 -0.40%
  YoY % 10.52% -0.36% 6.63% -24.57% 0.43% 9.76% -
  Horiz. % 97.64% 88.35% 88.66% 83.15% 110.24% 109.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,010,045
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 331.17 268.33 262.06 270.28 272.14 245.02 219.33 7.11%
  YoY % 23.42% 2.39% -3.04% -0.68% 11.07% 11.71% -
  Horiz. % 150.99% 122.34% 119.48% 123.23% 124.08% 111.71% 100.00%
EPS 59.59 52.62 44.08 37.60 51.52 51.64 41.47 6.23%
  YoY % 13.25% 19.37% 17.23% -27.02% -0.23% 24.52% -
  Horiz. % 143.69% 126.89% 106.29% 90.67% 124.23% 124.52% 100.00%
DPS 25.50 17.50 12.00 15.72 3.85 6.51 13.29 11.47%
  YoY % 45.71% 45.83% -23.66% 308.31% -40.86% -51.02% -
  Horiz. % 191.87% 131.68% 90.29% 118.28% 28.97% 48.98% 100.00%
NAPS 6.2000 5.6100 5.6300 5.1805 4.5110 4.4168 3.9380 7.85%
  YoY % 10.52% -0.36% 8.68% 14.84% 2.13% 12.16% -
  Horiz. % 157.44% 142.46% 142.97% 131.55% 114.55% 112.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 5.5900 5.4600 5.0600 5.1200 7.3700 8.5500 8.6300 -
P/RPS 1.69 2.03 1.93 1.86 1.75 2.21 2.44 -5.93%
  YoY % -16.75% 5.18% 3.76% 6.29% -20.81% -9.43% -
  Horiz. % 69.26% 83.20% 79.10% 76.23% 71.72% 90.57% 100.00%
P/EPS 9.38 10.38 11.48 13.36 9.22 10.49 12.91 -5.18%
  YoY % -9.63% -9.58% -14.07% 44.90% -12.11% -18.75% -
  Horiz. % 72.66% 80.40% 88.92% 103.49% 71.42% 81.25% 100.00%
EY 10.66 9.64 8.71 7.48 10.85 9.53 7.75 5.45%
  YoY % 10.58% 10.68% 16.44% -31.06% 13.85% 22.97% -
  Horiz. % 137.55% 124.39% 112.39% 96.52% 140.00% 122.97% 100.00%
DY 4.56 3.21 2.37 3.13 0.81 1.20 2.48 10.68%
  YoY % 42.06% 35.44% -24.28% 286.42% -32.50% -51.61% -
  Horiz. % 183.87% 129.44% 95.56% 126.21% 32.66% 48.39% 100.00%
P/NAPS 0.90 0.97 0.90 0.97 1.05 1.23 1.36 -6.65%
  YoY % -7.22% 7.78% -7.22% -7.62% -14.63% -9.56% -
  Horiz. % 66.18% 71.32% 66.18% 71.32% 77.21% 90.44% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 30/08/18 29/08/17 24/08/16 28/08/15 27/08/14 30/08/13 -
Price 5.6200 5.4000 5.0500 4.9900 6.4800 9.1000 7.4800 -
P/RPS 1.70 2.01 1.93 1.81 1.53 2.35 2.11 -3.54%
  YoY % -15.42% 4.15% 6.63% 18.30% -34.89% 11.37% -
  Horiz. % 80.57% 95.26% 91.47% 85.78% 72.51% 111.37% 100.00%
P/EPS 9.43 10.26 11.46 13.02 8.10 11.17 11.19 -2.81%
  YoY % -8.09% -10.47% -11.98% 60.74% -27.48% -0.18% -
  Horiz. % 84.27% 91.69% 102.41% 116.35% 72.39% 99.82% 100.00%
EY 10.60 9.74 8.73 7.68 12.34 8.96 8.94 2.88%
  YoY % 8.83% 11.57% 13.67% -37.76% 37.72% 0.22% -
  Horiz. % 118.57% 108.95% 97.65% 85.91% 138.03% 100.22% 100.00%
DY 4.54 3.24 2.38 3.21 0.93 1.13 2.87 7.94%
  YoY % 40.12% 36.13% -25.86% 245.16% -17.70% -60.63% -
  Horiz. % 158.19% 112.89% 82.93% 111.85% 32.40% 39.37% 100.00%
P/NAPS 0.91 0.96 0.90 0.95 0.93 1.31 1.18 -4.24%
  YoY % -5.21% 6.67% -5.26% 2.15% -29.01% 11.02% -
  Horiz. % 77.12% 81.36% 76.27% 80.51% 78.81% 111.02% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

357  423  579  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.365-0.015 
 KTG 0.270.00 
 QES 0.37+0.015 
 MESTRON 0.23+0.015 
 SAMAIDEN 1.94+0.26 
 PA 0.1750.00 
 TECHNAX 0.165+0.005 
 SCBUILD 0.065+0.01 

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