[RHBBANK] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	6,149,070	5,921,901	5,670,684	5,595,456	5,425,446	5,379,477	5,391,330	9.13%
YoY %	3.84%	4.43%	1.34%	3.13%	0.85%	-0.22%	-	-
Horiz. %	114.05%	109.84%	105.18%	103.79%	100.63%	99.78%	100.00%	-
PBT	1,899,289	1,833,861	1,844,360	1,896,928	1,538,420	1,548,405	1,430,116	20.75%
YoY %	3.57%	-0.57%	-2.77%	23.30%	-0.64%	8.27%	-	-
Horiz. %	132.81%	128.23%	128.97%	132.64%	107.57%	108.27%	100.00%	-
Tax	-470,744	-436,830	-457,958	-486,828	-329,814	-387,514	-362,060	19.06%
YoY %	-7.76%	4.61%	5.93%	-47.61%	14.89%	-7.03%	-	-
Horiz. %	130.02%	120.65%	126.49%	134.46%	91.09%	107.03%	100.00%	-
NP	1,428,545	1,397,030	1,386,402	1,410,100	1,208,606	1,160,890	1,068,056	21.33%
YoY %	2.26%	0.77%	-1.68%	16.67%	4.11%	8.69%	-	-
Horiz. %	133.75%	130.80%	129.81%	132.02%	113.16%	108.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,420,258	1,386,817	1,377,520	1,398,920	1,201,363	1,153,305	1,060,340	21.44%
YoY %	2.41%	0.67%	-1.53%	16.44%	4.17%	8.77%	-	-
Horiz. %	133.94%	130.79%	129.91%	131.93%	113.30%	108.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.79%	23.82%	24.83%	25.66%	21.44%	25.03%	25.32%	-
YoY %	4.07%	-4.07%	-3.23%	19.68%	-14.34%	-1.15%	-	-
Horiz. %	97.91%	94.08%	98.06%	101.34%	84.68%	98.85%	100.00%	-
Total Cost	4,720,525	4,524,870	4,284,282	4,185,356	4,216,840	4,218,586	4,323,274	6.01%
YoY %	4.32%	5.62%	2.36%	-0.75%	-0.04%	-2.42%	-	-
Horiz. %	109.19%	104.66%	99.10%	96.81%	97.54%	97.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,963,325	9,647,424	9,298,260	9,218,191	8,698,040	8,391,587	8,060,308	15.13%
YoY %	3.27%	3.76%	0.87%	5.98%	3.65%	4.11%	-	-
Horiz. %	123.61%	119.69%	115.36%	114.37%	107.91%	104.11%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	567,672	143,562	215,237	-	483,344	143,445	215,516	90.39%
YoY %	295.42%	-33.30%	0.00%	-	236.95%	-33.44%	-	-
Horiz. %	263.40%	66.61%	99.87%	-	224.27%	66.56%	100.00%	-
Div Payout %	39.97%	10.35%	15.63%	-	40.23%	12.44%	20.33%	-
YoY %	286.18%	-33.78%	0.00%	-	223.39%	-38.81%	-	-
Horiz. %	196.61%	50.91%	76.88%	-	197.88%	61.19%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	9,963,325	9,647,424	9,298,260	9,218,191	8,698,040	8,391,587	8,060,308	15.13%
YoY %	3.27%	3.76%	0.87%	5.98%	3.65%	4.11%	-	-
Horiz. %	123.61%	119.69%	115.36%	114.37%	107.91%	104.11%	100.00%	-
NOSH	2,151,906	2,153,443	2,152,375	2,158,827	2,152,980	2,151,688	2,155,162	-0.10%
YoY %	-0.07%	0.05%	-0.30%	0.27%	0.06%	-0.16%	-	-
Horiz. %	99.85%	99.92%	99.87%	100.17%	99.90%	99.84%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	23.23%	23.59%	24.45%	25.20%	22.28%	21.58%	19.81%	-
YoY %	-1.53%	-3.52%	-2.98%	13.11%	3.24%	8.93%	-	-
Horiz. %	117.26%	119.08%	123.42%	127.21%	112.47%	108.93%	100.00%	-
ROE	14.25%	14.38%	14.81%	15.18%	13.81%	13.74%	13.16%	-
YoY %	-0.90%	-2.90%	-2.44%	9.92%	0.51%	4.41%	-	-
Horiz. %	108.28%	109.27%	112.54%	115.35%	104.94%	104.41%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	285.75	275.00	263.46	259.19	252.00	250.01	250.16	9.24%
YoY %	3.91%	4.38%	1.65%	2.85%	0.80%	-0.06%	-	-
Horiz. %	114.23%	109.93%	105.32%	103.61%	100.74%	99.94%	100.00%	-
EPS	66.00	64.40	64.00	64.80	55.80	53.60	49.20	21.56%
YoY %	2.48%	0.63%	-1.23%	16.13%	4.10%	8.94%	-	-
Horiz. %	134.15%	130.89%	130.08%	131.71%	113.41%	108.94%	100.00%	-
DPS	26.38	6.67	10.00	0.00	22.45	6.67	10.00	90.58%
YoY %	295.50%	-33.30%	0.00%	0.00%	236.58%	-33.30%	-	-
Horiz. %	263.80%	66.70%	100.00%	0.00%	224.50%	66.70%	100.00%	-
NAPS	4.63	4.48	4.32	4.27	4.04	3.90	3.74	15.24%
YoY %	3.35%	3.70%	1.17%	5.69%	3.59%	4.28%	-	-
Horiz. %	123.80%	119.79%	115.51%	114.17%	108.02%	104.28%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 2,158,827
RPS	141.05	135.84	130.08	128.35	124.45	123.40	123.67	9.13%
YoY %	3.84%	4.43%	1.35%	3.13%	0.85%	-0.22%	-	-
Horiz. %	114.05%	109.84%	105.18%	103.78%	100.63%	99.78%	100.00%	-
EPS	32.58	31.81	31.60	32.09	27.56	26.46	24.32	21.45%
YoY %	2.42%	0.66%	-1.53%	16.44%	4.16%	8.80%	-	-
Horiz. %	133.96%	130.80%	129.93%	131.95%	113.32%	108.80%	100.00%	-
DPS	13.02	3.29	4.94	0.00	11.09	3.29	4.94	90.46%
YoY %	295.74%	-33.40%	0.00%	0.00%	237.08%	-33.40%	-	-
Horiz. %	263.56%	66.60%	100.00%	0.00%	224.49%	66.60%	100.00%	-
NAPS	2.2854	2.213	2.1329	2.1145	1.9952	1.9249	1.8489	15.13%
YoY %	3.27%	3.76%	0.87%	5.98%	3.65%	4.11%	-	-
Horiz. %	123.61%	119.69%	115.36%	114.37%	107.91%	104.11%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	8.72	7.23	5.88	5.64	5.30	5.07	4.14	-
P/RPS	3.05	2.63	2.23	2.18	2.10	2.03	1.65	50.44%
YoY %	15.97%	17.94%	2.29%	3.81%	3.45%	23.03%	-	-
Horiz. %	184.85%	159.39%	135.15%	132.12%	127.27%	123.03%	100.00%	-
P/EPS	13.21	11.23	9.19	8.70	9.50	9.46	8.41	35.01%
YoY %	17.63%	22.20%	5.63%	-8.42%	0.42%	12.49%	-	-
Horiz. %	157.07%	133.53%	109.27%	103.45%	112.96%	112.49%	100.00%	-
EY	7.57	8.91	10.88	11.49	10.53	10.57	11.88	-25.89%
YoY %	-15.04%	-18.11%	-5.31%	9.12%	-0.38%	-11.03%	-	-
Horiz. %	63.72%	75.00%	91.58%	96.72%	88.64%	88.97%	100.00%	-
DY	3.03	0.92	1.70	0.00	4.24	1.31	2.42	16.11%
YoY %	229.35%	-45.88%	0.00%	0.00%	223.66%	-45.87%	-	-
Horiz. %	125.21%	38.02%	70.25%	0.00%	175.21%	54.13%	100.00%	-
P/NAPS	1.88	1.61	1.36	1.32	1.31	1.30	1.11	41.95%
YoY %	16.77%	18.38%	3.03%	0.76%	0.77%	17.12%	-	-
Horiz. %	169.37%	145.05%	122.52%	118.92%	118.02%	117.12%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	22/02/11	29/11/10	24/08/10	31/05/10	25/02/10	18/11/09	24/08/09	-
Price	8.17	7.96	6.73	5.75	5.28	5.47	4.60	-
P/RPS	2.86	2.89	2.55	2.22	2.10	2.19	1.84	34.07%
YoY %	-1.04%	13.33%	14.86%	5.71%	-4.11%	19.02%	-	-
Horiz. %	155.43%	157.07%	138.59%	120.65%	114.13%	119.02%	100.00%	-
P/EPS	12.38	12.36	10.52	8.87	9.46	10.21	9.35	20.51%
YoY %	0.16%	17.49%	18.60%	-6.24%	-7.35%	9.20%	-	-
Horiz. %	132.41%	132.19%	112.51%	94.87%	101.18%	109.20%	100.00%	-
EY	8.08	8.09	9.51	11.27	10.57	9.80	10.70	-17.03%
YoY %	-0.12%	-14.93%	-15.62%	6.62%	7.86%	-8.41%	-	-
Horiz. %	75.51%	75.61%	88.88%	105.33%	98.79%	91.59%	100.00%	-
DY	3.23	0.84	1.49	0.00	4.25	1.22	2.17	30.27%
YoY %	284.52%	-43.62%	0.00%	0.00%	248.36%	-43.78%	-	-
Horiz. %	148.85%	38.71%	68.66%	0.00%	195.85%	56.22%	100.00%	-
P/NAPS	1.76	1.78	1.56	1.35	1.31	1.40	1.23	26.89%
YoY %	-1.12%	14.10%	15.56%	3.05%	-6.43%	13.82%	-	-
Horiz. %	143.09%	144.72%	126.83%	109.76%	106.50%	113.82%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

668

HLIND

HONG LEONG INDUSTRIES BHD

635

MPI

MALAYSIAN PACIFIC INDUSTRIES

615

YTLPOWR

YTL POWER INTERNATIONAL BHD

611

NOTION

NOTION VTEC BHD

553

DNEX

DAGANG NEXCHANGE BERHAD

522

SNS

SNS NETWORK TECHNOLOGY BERHAD

396

HEXCAP

HEXTAR CAPITAL BERHAD

374

GENTING

GENTING BHD

373

Daily Stocks

INGENIEU

0.065

0.00

215,509,500

HSI-HUZ

0.19

-0.005

211,225,200

HSI-CXF

0.115

-0.005

143,009,600

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.14

-0.005

102,816,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU8

0.08

+0.005

73,910,900

AHB-WC

0.07

+0.005

56,873,600

E&O-LR

0.055

+0.01

56,261,700

JCY

0.74

+0.045

47,325,500

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.94

+0.34

31,600

VSTECS

4.21

+0.21

917,200

NOTION-WD

1.94

+0.16

1,798,600

AJI

15.36

+0.16

50,200

ECOWLD-C26

0.16

+0.15

20,000

HLBANK

19.30

+0.14

91,800

NOTION

2.18

+0.12

13,816,800

YTLPOWR

4.79

+0.12

10,294,700

MAHSING-C60

0.455

+0.115

181,000

More gainer Stocks

NESTLE

121.50

-1.00

3,900

KLK

20.60

-0.38

185,800

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.12

-0.22

27,000

KESM

7.03

-0.15

36,900

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

IOIPG

2.15

-0.10

10,593,100

AEON-C31

0.05

-0.10

3,811,200

YTLPOWR-C39

0.83

-0.095

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More