[RHBBANK] QoQ TTM Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	5,565,123	5,467,564	5,425,446	5,544,106	5,699,286	5,859,131	6,005,398	-4.96%
YoY %	1.78%	0.78%	-2.14%	-2.72%	-2.73%	-2.44%	-	-
Horiz. %	92.67%	91.04%	90.34%	92.32%	94.90%	97.56%	100.00%	-
PBT	1,745,542	1,697,655	1,538,420	1,423,258	1,465,744	1,427,569	1,422,449	14.66%
YoY %	2.82%	10.35%	8.09%	-2.90%	2.67%	0.36%	-	-
Horiz. %	122.71%	119.35%	108.15%	100.06%	103.04%	100.36%	100.00%	-
Tax	-377,763	-366,745	-329,814	-355,895	-376,426	-370,182	-372,694	0.90%
YoY %	-3.00%	-11.20%	7.33%	5.45%	-1.69%	0.67%	-	-
Horiz. %	101.36%	98.40%	88.49%	95.49%	101.00%	99.33%	100.00%	-
NP	1,367,779	1,330,910	1,208,606	1,067,363	1,089,318	1,057,387	1,049,755	19.35%
YoY %	2.77%	10.12%	13.23%	-2.02%	3.02%	0.73%	-	-
Horiz. %	130.30%	126.78%	115.13%	101.68%	103.77%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,359,953	1,322,452	1,201,363	1,061,878	1,085,413	1,054,953	1,048,734	18.97%
YoY %	2.84%	10.08%	13.14%	-2.17%	2.89%	0.59%	-	-
Horiz. %	129.68%	126.10%	114.55%	101.25%	103.50%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.64%	21.60%	21.44%	25.01%	25.68%	25.93%	26.20%	-
YoY %	0.19%	0.75%	-14.27%	-2.61%	-0.96%	-1.03%	-	-
Horiz. %	82.60%	82.44%	81.83%	95.46%	98.02%	98.97%	100.00%	-
Total Cost	4,197,344	4,136,654	4,216,840	4,476,743	4,609,968	4,801,744	4,955,643	-10.50%
YoY %	1.47%	-1.90%	-5.81%	-2.89%	-3.99%	-3.11%	-	-
Horiz. %	84.70%	83.47%	85.09%	90.34%	93.02%	96.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,328,724	9,218,191	8,711,482	8,424,226	8,055,131	8,024,004	7,854,322	12.18%
YoY %	1.20%	5.82%	3.41%	4.58%	0.39%	2.16%	-	-
Horiz. %	118.77%	117.36%	110.91%	107.26%	102.56%	102.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	484,247	483,964	483,964	337,043	337,043	422,975	422,975	9.46%
YoY %	0.06%	0.00%	43.59%	0.00%	-20.32%	0.00%	-	-
Horiz. %	114.49%	114.42%	114.42%	79.68%	79.68%	100.00%	100.00%	-
Div Payout %	35.61%	36.60%	40.28%	31.74%	31.05%	40.09%	40.33%	-
YoY %	-2.70%	-9.14%	26.91%	2.22%	-22.55%	-0.60%	-	-
Horiz. %	88.30%	90.75%	99.88%	78.70%	76.99%	99.40%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	9,328,724	9,218,191	8,711,482	8,424,226	8,055,131	8,024,004	7,854,322	12.18%
YoY %	1.20%	5.82%	3.41%	4.58%	0.39%	2.16%	-	-
Horiz. %	118.77%	117.36%	110.91%	107.26%	102.56%	102.16%	100.00%	-
NOSH	2,159,426	2,158,827	2,156,307	2,160,058	2,153,778	2,156,990	2,163,725	-0.13%
YoY %	0.03%	0.12%	-0.17%	0.29%	-0.15%	-0.31%	-	-
Horiz. %	99.80%	99.77%	99.66%	99.83%	99.54%	99.69%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	24.58%	24.34%	22.28%	19.25%	19.11%	18.05%	17.48%	-
YoY %	0.99%	9.25%	15.74%	0.73%	5.87%	3.26%	-	-
Horiz. %	140.62%	139.24%	127.46%	110.13%	109.32%	103.26%	100.00%	-
ROE	14.58%	14.35%	13.79%	12.61%	13.47%	13.15%	13.35%	-
YoY %	1.60%	4.06%	9.36%	-6.38%	2.43%	-1.50%	-	-
Horiz. %	109.21%	107.49%	103.30%	94.46%	100.90%	98.50%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	257.71	253.27	251.61	256.66	264.62	271.63	277.55	-4.83%
YoY %	1.75%	0.66%	-1.97%	-3.01%	-2.58%	-2.13%	-	-
Horiz. %	92.85%	91.25%	90.65%	92.47%	95.34%	97.87%	100.00%	-
EPS	62.98	61.26	55.71	49.16	50.40	48.91	48.47	19.13%
YoY %	2.81%	9.96%	13.32%	-2.46%	3.05%	0.91%	-	-
Horiz. %	129.94%	126.39%	114.94%	101.42%	103.98%	100.91%	100.00%	-
DPS	22.45	22.45	22.45	15.60	15.60	19.60	19.60	9.50%
YoY %	0.00%	0.00%	43.91%	0.00%	-20.41%	0.00%	-	-
Horiz. %	114.54%	114.54%	114.54%	79.59%	79.59%	100.00%	100.00%	-
NAPS	4.32	4.27	4.04	3.90	3.74	3.72	3.63	12.33%
YoY %	1.17%	5.69%	3.59%	4.28%	0.54%	2.48%	-	-
Horiz. %	119.01%	117.63%	111.29%	107.44%	103.03%	102.48%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,160,058
RPS	127.64	125.40	124.44	127.16	130.72	134.38	137.74	-4.96%
YoY %	1.79%	0.77%	-2.14%	-2.72%	-2.72%	-2.44%	-	-
Horiz. %	92.67%	91.04%	90.34%	92.32%	94.90%	97.56%	100.00%	-
EPS	31.19	30.33	27.55	24.36	24.89	24.20	24.05	18.97%
YoY %	2.84%	10.09%	13.10%	-2.13%	2.85%	0.62%	-	-
Horiz. %	129.69%	126.11%	114.55%	101.29%	103.49%	100.62%	100.00%	-
DPS	11.11	11.10	11.10	7.73	7.73	9.70	9.70	9.49%
YoY %	0.09%	0.00%	43.60%	0.00%	-20.31%	0.00%	-	-
Horiz. %	114.54%	114.43%	114.43%	79.69%	79.69%	100.00%	100.00%	-
NAPS	2.1396	2.1143	1.9981	1.9322	1.8475	1.8404	1.8015	12.18%
YoY %	1.20%	5.82%	3.41%	4.58%	0.39%	2.16%	-	-
Horiz. %	118.77%	117.36%	110.91%	107.26%	102.55%	102.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	5.88	5.64	5.30	5.07	4.14	3.54	3.90	-
P/RPS	2.28	2.23	2.11	1.98	1.56	1.30	1.41	37.88%
YoY %	2.24%	5.69%	6.57%	26.92%	20.00%	-7.80%	-	-
Horiz. %	161.70%	158.16%	149.65%	140.43%	110.64%	92.20%	100.00%	-
P/EPS	9.34	9.21	9.51	10.31	8.21	7.24	8.05	10.44%
YoY %	1.41%	-3.15%	-7.76%	25.58%	13.40%	-10.06%	-	-
Horiz. %	116.02%	114.41%	118.14%	128.07%	101.99%	89.94%	100.00%	-
EY	10.71	10.86	10.51	9.70	12.17	13.82	12.43	-9.47%
YoY %	-1.38%	3.33%	8.35%	-20.30%	-11.94%	11.18%	-	-
Horiz. %	86.16%	87.37%	84.55%	78.04%	97.91%	111.18%	100.00%	-
DY	3.82	3.98	4.24	3.08	3.77	5.54	5.03	-16.80%
YoY %	-4.02%	-6.13%	37.66%	-18.30%	-31.95%	10.14%	-	-
Horiz. %	75.94%	79.13%	84.29%	61.23%	74.95%	110.14%	100.00%	-
P/NAPS	1.36	1.32	1.31	1.30	1.11	0.95	1.07	17.38%
YoY %	3.03%	0.76%	0.77%	17.12%	16.84%	-11.21%	-	-
Horiz. %	127.10%	123.36%	122.43%	121.50%	103.74%	88.79%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	31/05/10	25/02/10	18/11/09	24/08/09	19/05/09	24/02/09	-
Price	6.73	5.75	5.28	5.47	4.60	4.12	3.74	-
P/RPS	2.61	2.27	2.10	2.13	1.74	1.52	1.35	55.38%
YoY %	14.98%	8.10%	-1.41%	22.41%	14.47%	12.59%	-	-
Horiz. %	193.33%	168.15%	155.56%	157.78%	128.89%	112.59%	100.00%	-
P/EPS	10.69	9.39	9.48	11.13	9.13	8.42	7.72	24.30%
YoY %	13.84%	-0.95%	-14.82%	21.91%	8.43%	9.07%	-	-
Horiz. %	138.47%	121.63%	122.80%	144.17%	118.26%	109.07%	100.00%	-
EY	9.36	10.65	10.55	8.99	10.96	11.87	12.96	-19.55%
YoY %	-12.11%	0.95%	17.35%	-17.97%	-7.67%	-8.41%	-	-
Horiz. %	72.22%	82.18%	81.40%	69.37%	84.57%	91.59%	100.00%	-
DY	3.34	3.90	4.25	2.85	3.39	4.76	5.24	-25.99%
YoY %	-14.36%	-8.24%	49.12%	-15.93%	-28.78%	-9.16%	-	-
Horiz. %	63.74%	74.43%	81.11%	54.39%	64.69%	90.84%	100.00%	-
P/NAPS	1.56	1.35	1.31	1.40	1.23	1.11	1.03	31.98%
YoY %	15.56%	3.05%	-6.43%	13.82%	10.81%	7.77%	-	-
Horiz. %	151.46%	131.07%	127.18%	135.92%	119.42%	107.77%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos