Highlights

[RHBBANK] YoY TTM Result on 2019-09-30 [#3]

Stock [RHBBANK]: RHB BANK BHD
Announcement Date 25-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     1.55%    YoY -     10.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 12,937,281 13,413,241 11,344,710 10,426,048 10,829,541 10,850,707 10,090,453 4.23%
  YoY % -3.55% 18.23% 8.81% -3.73% -0.20% 7.53% -
  Horiz. % 128.21% 132.93% 112.43% 103.33% 107.32% 107.53% 100.00%
PBT 2,955,120 3,273,746 2,945,838 2,300,664 2,405,506 2,342,464 2,774,522 1.06%
  YoY % -9.73% 11.13% 28.04% -4.36% 2.69% -15.57% -
  Horiz. % 106.51% 117.99% 106.17% 82.92% 86.70% 84.43% 100.00%
Tax -732,532 -841,159 -742,377 -550,010 -609,507 -575,150 -714,279 0.42%
  YoY % 12.91% -13.31% -34.98% 9.76% -5.97% 19.48% -
  Horiz. % 102.56% 117.76% 103.93% 77.00% 85.33% 80.52% 100.00%
NP 2,222,588 2,432,587 2,203,461 1,750,654 1,795,999 1,767,314 2,060,243 1.27%
  YoY % -8.63% 10.40% 25.87% -2.52% 1.62% -14.22% -
  Horiz. % 107.88% 118.07% 106.95% 84.97% 87.17% 85.78% 100.00%
NP to SH 2,214,907 2,426,849 2,199,848 1,751,311 1,783,755 1,750,755 2,056,326 1.24%
  YoY % -8.73% 10.32% 25.61% -1.82% 1.88% -14.86% -
  Horiz. % 107.71% 118.02% 106.98% 85.17% 86.74% 85.14% 100.00%
Tax Rate 24.79 % 25.69 % 25.20 % 23.91 % 25.34 % 24.55 % 25.74 % -0.62%
  YoY % -3.50% 1.94% 5.40% -5.64% 3.22% -4.62% -
  Horiz. % 96.31% 99.81% 97.90% 92.89% 98.45% 95.38% 100.00%
Total Cost 10,714,693 10,980,654 9,141,249 8,675,394 9,033,542 9,083,393 8,030,210 4.92%
  YoY % -2.42% 20.12% 5.37% -3.96% -0.55% 13.12% -
  Horiz. % 133.43% 136.74% 113.84% 108.03% 112.49% 113.12% 100.00%
Net Worth 27,308,406 25,824,690 23,338,462 23,017,657 21,616,764 18,147,360 18,290,674 6.90%
  YoY % 5.75% 10.65% 1.39% 6.48% 19.12% -0.78% -
  Horiz. % 149.30% 141.19% 127.60% 125.84% 118.18% 99.22% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 741,858 1,022,561 701,757 481,205 630,525 154,346 261,131 18.99%
  YoY % -27.45% 45.71% 45.83% -23.68% 308.51% -40.89% -
  Horiz. % 284.09% 391.59% 268.74% 184.28% 241.46% 59.11% 100.00%
Div Payout % 33.49 % 42.14 % 31.90 % 27.48 % 35.35 % 8.82 % 12.70 % 17.52%
  YoY % -20.53% 32.10% 16.08% -22.26% 300.79% -30.55% -
  Horiz. % 263.70% 331.81% 251.18% 216.38% 278.35% 69.45% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 27,308,406 25,824,690 23,338,462 23,017,657 21,616,764 18,147,360 18,290,674 6.90%
  YoY % 5.75% 10.65% 1.39% 6.48% 19.12% -0.78% -
  Horiz. % 149.30% 141.19% 127.60% 125.84% 118.18% 99.22% 100.00%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 4,010,531 2,592,480 2,568,915 7.70%
  YoY % 0.00% 0.00% 0.00% -0.01% 54.70% 0.92% -
  Horiz. % 156.10% 156.10% 156.10% 156.10% 156.12% 100.92% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 17.18 % 18.14 % 19.42 % 16.79 % 16.58 % 16.29 % 20.42 % -2.84%
  YoY % -5.29% -6.59% 15.66% 1.27% 1.78% -20.23% -
  Horiz. % 84.13% 88.83% 95.10% 82.22% 81.19% 79.77% 100.00%
ROE 8.11 % 9.40 % 9.43 % 7.61 % 8.25 % 9.65 % 11.24 % -5.29%
  YoY % -13.72% -0.32% 23.92% -7.76% -14.51% -14.15% -
  Horiz. % 72.15% 83.63% 83.90% 67.70% 73.40% 85.85% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 322.62 334.49 282.91 260.00 270.03 418.55 392.79 -3.22%
  YoY % -3.55% 18.23% 8.81% -3.71% -35.48% 6.56% -
  Horiz. % 82.14% 85.16% 72.03% 66.19% 68.75% 106.56% 100.00%
EPS 55.23 60.52 54.86 43.67 44.48 67.53 80.05 -5.99%
  YoY % -8.74% 10.32% 25.62% -1.82% -34.13% -15.64% -
  Horiz. % 68.99% 75.60% 68.53% 54.55% 55.57% 84.36% 100.00%
DPS 18.50 25.50 17.50 12.00 15.72 6.00 10.30 10.24%
  YoY % -27.45% 45.71% 45.83% -23.66% 162.00% -41.75% -
  Horiz. % 179.61% 247.57% 169.90% 116.50% 152.62% 58.25% 100.00%
NAPS 6.8100 6.4400 5.8200 5.7400 5.3900 7.0000 7.1200 -0.74%
  YoY % 5.75% 10.65% 1.39% 6.49% -23.00% -1.69% -
  Horiz. % 95.65% 90.45% 81.74% 80.62% 75.70% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,010,045
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 322.62 334.49 282.91 260.00 270.06 270.59 251.63 4.22%
  YoY % -3.55% 18.23% 8.81% -3.73% -0.20% 7.53% -
  Horiz. % 128.21% 132.93% 112.43% 103.33% 107.32% 107.53% 100.00%
EPS 55.23 60.52 54.86 43.67 44.48 43.66 51.28 1.24%
  YoY % -8.74% 10.32% 25.62% -1.82% 1.88% -14.86% -
  Horiz. % 107.70% 118.02% 106.98% 85.16% 86.74% 85.14% 100.00%
DPS 18.50 25.50 17.50 12.00 15.72 3.85 6.51 19.00%
  YoY % -27.45% 45.71% 45.83% -23.66% 308.31% -40.86% -
  Horiz. % 284.18% 391.71% 268.82% 184.33% 241.47% 59.14% 100.00%
NAPS 6.8100 6.4400 5.8200 5.7400 5.3907 4.5255 4.5612 6.90%
  YoY % 5.75% 10.65% 1.39% 6.48% 19.12% -0.78% -
  Horiz. % 149.30% 141.19% 127.60% 125.84% 118.19% 99.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 4.5700 5.6400 5.4000 5.0300 4.6500 5.9500 8.8300 -
P/RPS 1.42 1.69 1.91 1.93 1.72 1.42 2.25 -7.38%
  YoY % -15.98% -11.52% -1.04% 12.21% 21.13% -36.89% -
  Horiz. % 63.11% 75.11% 84.89% 85.78% 76.44% 63.11% 100.00%
P/EPS 8.27 9.32 9.84 11.52 10.45 8.81 11.03 -4.68%
  YoY % -11.27% -5.28% -14.58% 10.24% 18.62% -20.13% -
  Horiz. % 74.98% 84.50% 89.21% 104.44% 94.74% 79.87% 100.00%
EY 12.09 10.73 10.16 8.68 9.56 11.35 9.07 4.90%
  YoY % 12.67% 5.61% 17.05% -9.21% -15.77% 25.14% -
  Horiz. % 133.30% 118.30% 112.02% 95.70% 105.40% 125.14% 100.00%
DY 4.05 4.52 3.24 2.39 3.38 1.01 1.17 22.97%
  YoY % -10.40% 39.51% 35.56% -29.29% 234.65% -13.68% -
  Horiz. % 346.15% 386.32% 276.92% 204.27% 288.89% 86.32% 100.00%
P/NAPS 0.67 0.88 0.93 0.88 0.86 0.85 1.24 -9.74%
  YoY % -23.86% -5.38% 5.68% 2.33% 1.18% -31.45% -
  Horiz. % 54.03% 70.97% 75.00% 70.97% 69.35% 68.55% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 25/11/19 27/11/18 27/11/17 23/11/16 30/11/15 20/11/14 -
Price 5.1700 5.7800 5.2500 4.9000 4.7500 5.5600 8.2700 -
P/RPS 1.60 1.73 1.86 1.88 1.76 1.33 2.11 -4.50%
  YoY % -7.51% -6.99% -1.06% 6.82% 32.33% -36.97% -
  Horiz. % 75.83% 81.99% 88.15% 89.10% 83.41% 63.03% 100.00%
P/EPS 9.36 9.55 9.57 11.22 10.68 8.23 10.33 -1.63%
  YoY % -1.99% -0.21% -14.71% 5.06% 29.77% -20.33% -
  Horiz. % 90.61% 92.45% 92.64% 108.62% 103.39% 79.67% 100.00%
EY 10.68 10.47 10.45 8.91 9.36 12.15 9.68 1.65%
  YoY % 2.01% 0.19% 17.28% -4.81% -22.96% 25.52% -
  Horiz. % 110.33% 108.16% 107.95% 92.05% 96.69% 125.52% 100.00%
DY 3.58 4.41 3.33 2.45 3.31 1.08 1.25 19.15%
  YoY % -18.82% 32.43% 35.92% -25.98% 206.48% -13.60% -
  Horiz. % 286.40% 352.80% 266.40% 196.00% 264.80% 86.40% 100.00%
P/NAPS 0.76 0.90 0.90 0.85 0.88 0.79 1.16 -6.80%
  YoY % -15.56% 0.00% 5.88% -3.41% 11.39% -31.90% -
  Horiz. % 65.52% 77.59% 77.59% 73.28% 75.86% 68.10% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

358  419  580  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 QES 0.37+0.015 
 MESTRON 0.23+0.015 
 SAMAIDEN 1.95+0.27 
 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