Highlights

[RHBBANK] YoY TTM 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 -     4.79%    YoY -     18.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 13,528,465 11,952,152 10,570,766 10,568,789 10,833,707 10,413,246 9,577,197 5.92%
  YoY % 13.19% 13.07% 0.02% -2.45% 4.04% 8.73% -
  Horiz. % 141.26% 124.80% 110.37% 110.35% 113.12% 108.73% 100.00%
PBT 3,350,444 3,119,055 2,558,132 2,231,841 2,216,954 2,735,053 2,470,769 5.20%
  YoY % 7.42% 21.93% 14.62% 0.67% -18.94% 10.70% -
  Horiz. % 135.60% 126.24% 103.54% 90.33% 89.73% 110.70% 100.00%
Tax -862,635 -810,143 -602,092 -544,253 -583,481 -671,589 -627,229 5.45%
  YoY % -6.48% -34.55% -10.63% 6.72% 13.12% -7.07% -
  Horiz. % 137.53% 129.16% 95.99% 86.77% 93.03% 107.07% 100.00%
NP 2,487,809 2,308,912 1,956,040 1,687,588 1,633,473 2,063,464 1,843,540 5.12%
  YoY % 7.75% 18.04% 15.91% 3.31% -20.84% 11.93% -
  Horiz. % 134.95% 125.24% 106.10% 91.54% 88.61% 111.93% 100.00%
NP to SH 2,482,432 2,305,196 1,950,145 1,681,624 1,627,938 2,038,000 1,831,192 5.20%
  YoY % 7.69% 18.21% 15.97% 3.30% -20.12% 11.29% -
  Horiz. % 135.56% 125.88% 106.50% 91.83% 88.90% 111.29% 100.00%
Tax Rate 25.75 % 25.97 % 23.54 % 24.39 % 26.32 % 24.55 % 25.39 % 0.23%
  YoY % -0.85% 10.32% -3.49% -7.33% 7.21% -3.31% -
  Horiz. % 101.42% 102.28% 92.71% 96.06% 103.66% 96.69% 100.00%
Total Cost 11,040,656 9,643,240 8,614,726 8,881,201 9,200,234 8,349,782 7,733,657 6.11%
  YoY % 14.49% 11.94% -3.00% -3.47% 10.19% 7.97% -
  Horiz. % 142.76% 124.69% 111.39% 114.84% 118.96% 107.97% 100.00%
Net Worth 25,784,588 23,338,462 23,137,959 21,734,444 6,774,000 18,804,530 16,656,667 7.55%
  YoY % 10.48% 0.87% 6.46% 220.85% -63.98% 12.89% -
  Horiz. % 154.80% 140.11% 138.91% 130.48% 40.67% 112.89% 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 1,243,113 822,059 601,506 477,427 433,801 154,346 410,343 20.28%
  YoY % 51.22% 36.67% 25.99% 10.06% 181.06% -62.39% -
  Horiz. % 302.94% 200.33% 146.59% 116.35% 105.72% 37.61% 100.00%
Div Payout % 50.08 % 35.66 % 30.84 % 28.39 % 26.65 % 7.57 % 22.41 % 14.33%
  YoY % 40.44% 15.63% 8.63% 6.53% 252.05% -66.22% -
  Horiz. % 223.47% 159.13% 137.62% 126.68% 118.92% 33.78% 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 6,774,000 18,804,530 16,656,667 7.55%
  YoY % 10.48% 0.87% 6.46% 220.85% -63.98% 12.89% -
  Horiz. % 154.80% 140.11% 138.91% 130.48% 40.67% 112.89% 100.00%
NOSH 4,010,045 4,010,045 4,010,045 4,010,045 2,656,470 2,572,439 2,535,261 7.94%
  YoY % 0.00% 0.00% 0.00% 50.95% 3.27% 1.47% -
  Horiz. % 158.17% 158.17% 158.17% 158.17% 104.78% 101.47% 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 % 19.32 % 18.50 % 15.97 % 15.08 % 19.82 % 19.25 % -0.76%
  YoY % -4.81% 4.43% 15.84% 5.90% -23.92% 2.96% -
  Horiz. % 95.53% 100.36% 96.10% 82.96% 78.34% 102.96% 100.00%
ROE 9.63 % 9.88 % 8.43 % 7.74 % 24.03 % 10.84 % 10.99 % -2.18%
  YoY % -2.53% 17.20% 8.91% -67.79% 121.68% -1.36% -
  Horiz. % 87.63% 89.90% 76.71% 70.43% 218.65% 98.64% 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 337.36 298.06 263.61 263.56 407.82 404.80 377.76 -1.87%
  YoY % 13.19% 13.07% 0.02% -35.37% 0.75% 7.16% -
  Horiz. % 89.31% 78.90% 69.78% 69.77% 107.96% 107.16% 100.00%
EPS 61.91 57.49 48.63 41.94 61.28 79.22 72.23 -2.54%
  YoY % 7.69% 18.22% 15.95% -31.56% -22.65% 9.68% -
  Horiz. % 85.71% 79.59% 67.33% 58.06% 84.84% 109.68% 100.00%
DPS 31.00 20.50 15.00 11.91 16.33 6.00 16.30 11.30%
  YoY % 51.22% 36.67% 25.94% -27.07% 172.17% -63.19% -
  Horiz. % 190.18% 125.77% 92.02% 73.07% 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 337.36 298.06 263.61 263.56 270.16 259.68 238.83 5.92%
  YoY % 13.19% 13.07% 0.02% -2.44% 4.04% 8.73% -
  Horiz. % 141.26% 124.80% 110.38% 110.35% 113.12% 108.73% 100.00%
EPS 61.91 57.49 48.63 41.94 40.60 50.82 45.67 5.20%
  YoY % 7.69% 18.22% 15.95% 3.30% -20.11% 11.28% -
  Horiz. % 135.56% 125.88% 106.48% 91.83% 88.90% 111.28% 100.00%
DPS 31.00 20.50 15.00 11.91 10.82 3.85 10.23 20.28%
  YoY % 51.22% 36.67% 25.94% 10.07% 181.04% -62.37% -
  Horiz. % 303.03% 200.39% 146.63% 116.42% 105.77% 37.63% 100.00%
NAPS 6.4300 5.8200 5.7700 5.4200 1.6893 4.6894 4.1537 7.55%
  YoY % 10.48% 0.87% 6.46% 220.84% -63.98% 12.90% -
  Horiz. % 154.80% 140.12% 138.91% 130.49% 40.67% 112.90% 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 1.77 1.90 1.79 1.39 1.88 2.09 -3.29%
  YoY % -3.39% -6.84% 6.15% 28.78% -26.06% -10.05% -
  Horiz. % 81.82% 84.69% 90.91% 85.65% 66.51% 89.95% 100.00%
P/EPS 9.34 9.20 10.28 11.23 9.25 9.62 10.94 -2.60%
  YoY % 1.52% -10.51% -8.46% 21.41% -3.85% -12.07% -
  Horiz. % 85.37% 84.10% 93.97% 102.65% 84.55% 87.93% 100.00%
EY 10.71 10.87 9.73 8.90 10.81 10.40 9.14 2.68%
  YoY % -1.47% 11.72% 9.33% -17.67% 3.94% 13.79% -
  Horiz. % 117.18% 118.93% 106.46% 97.37% 118.27% 113.79% 100.00%
DY 5.36 3.88 3.00 2.53 2.88 0.79 2.06 17.27%
  YoY % 38.14% 29.33% 18.58% -12.15% 264.56% -61.65% -
  Horiz. % 260.19% 188.35% 145.63% 122.82% 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 5.6100 5.5900 5.4700 4.9300 5.3500 7.9600 7.7700 -
P/RPS 1.66 1.88 2.08 1.87 1.31 1.97 2.06 -3.53%
  YoY % -11.70% -9.62% 11.23% 42.75% -33.50% -4.37% -
  Horiz. % 80.58% 91.26% 100.97% 90.78% 63.59% 95.63% 100.00%
P/EPS 9.06 9.72 11.25 11.76 8.73 10.05 10.76 -2.82%
  YoY % -6.79% -13.60% -4.34% 34.71% -13.13% -6.60% -
  Horiz. % 84.20% 90.33% 104.55% 109.29% 81.13% 93.40% 100.00%
EY 11.03 10.28 8.89 8.51 11.45 9.95 9.30 2.88%
  YoY % 7.30% 15.64% 4.47% -25.68% 15.08% 6.99% -
  Horiz. % 118.60% 110.54% 95.59% 91.51% 123.12% 106.99% 100.00%
DY 5.53 3.67 2.74 2.41 3.05 0.75 2.10 17.50%
  YoY % 50.68% 33.94% 13.69% -20.98% 306.67% -64.29% -
  Horiz. % 263.33% 174.76% 130.48% 114.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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!
PARTNERS & BROKERS