[RHBBANK] QoQ TTM Result on 30-Sep-2013 [#3]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	9,825,390	9,712,345	9,577,197	9,292,404	8,795,260	8,386,939	8,022,726	14.51%
YoY %	1.16%	1.41%	3.06%	5.65%	4.87%	4.54%	-	-
Horiz. %	122.47%	121.06%	119.38%	115.83%	109.63%	104.54%	100.00%	-
PBT	2,799,352	2,613,892	2,470,769	2,348,034	2,248,618	2,298,185	2,384,623	11.31%
YoY %	7.10%	5.79%	5.23%	4.42%	-2.16%	-3.62%	-	-
Horiz. %	117.39%	109.61%	103.61%	98.47%	94.30%	96.38%	100.00%	-
Tax	-726,037	-680,686	-627,229	-589,214	-566,556	-581,107	-594,854	14.25%
YoY %	-6.66%	-8.52%	-6.45%	-4.00%	2.50%	2.31%	-	-
Horiz. %	122.05%	114.43%	105.44%	99.05%	95.24%	97.69%	100.00%	-
NP	2,073,315	1,933,206	1,843,540	1,758,820	1,682,062	1,717,078	1,789,769	10.33%
YoY %	7.25%	4.86%	4.82%	4.56%	-2.04%	-4.06%	-	-
Horiz. %	115.84%	108.01%	103.00%	98.27%	93.98%	95.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,070,864	1,924,689	1,831,192	1,734,539	1,662,873	1,706,385	1,784,742	10.45%
YoY %	7.59%	5.11%	5.57%	4.31%	-2.55%	-4.39%	-	-
Horiz. %	116.03%	107.84%	102.60%	97.19%	93.17%	95.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.94%	26.04%	25.39%	25.09%	25.20%	25.29%	24.95%	-
YoY %	-0.38%	2.56%	1.20%	-0.44%	-0.36%	1.36%	-	-
Horiz. %	103.97%	104.37%	101.76%	100.56%	101.00%	101.36%	100.00%	-
Total Cost	7,752,075	7,779,139	7,733,657	7,533,584	7,113,198	6,669,861	6,232,957	15.69%
YoY %	-0.35%	0.59%	2.66%	5.91%	6.65%	7.01%	-	-
Horiz. %	124.37%	124.81%	124.08%	120.87%	114.12%	107.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,711,692	17,187,367	16,656,667	16,295,830	15,791,603	15,536,689	14,454,127	14.55%
YoY %	3.05%	3.19%	2.21%	3.19%	1.64%	7.49%	-	-
Horiz. %	122.54%	118.91%	115.24%	112.74%	109.25%	107.49%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	261,131	410,343	410,343	532,985	532,985	516,606	516,606	-36.62%
YoY %	-36.36%	0.00%	-23.01%	0.00%	3.17%	0.00%	-	-
Horiz. %	50.55%	79.43%	79.43%	103.17%	103.17%	100.00%	100.00%	-
Div Payout %	12.61%	21.32%	22.41%	30.73%	32.05%	30.27%	28.95%	-
YoY %	-40.85%	-4.86%	-27.07%	-4.12%	5.88%	4.56%	-	-
Horiz. %	43.56%	73.64%	77.41%	106.15%	110.71%	104.56%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	17,711,692	17,187,367	16,656,667	16,295,830	15,791,603	15,536,689	14,454,127	14.55%
YoY %	3.05%	3.19%	2.21%	3.19%	1.64%	7.49%	-	-
Horiz. %	122.54%	118.91%	115.24%	112.74%	109.25%	107.49%	100.00%	-
NOSH	2,541,132	2,546,276	2,535,261	2,518,675	2,486,866	2,497,860	2,385,169	4.32%
YoY %	-0.20%	0.43%	0.66%	1.28%	-0.44%	4.72%	-	-
Horiz. %	106.54%	106.75%	106.29%	105.60%	104.26%	104.72%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	21.10%	19.90%	19.25%	18.93%	19.12%	20.47%	22.31%	-
YoY %	6.03%	3.38%	1.69%	-0.99%	-6.60%	-8.25%	-	-
Horiz. %	94.58%	89.20%	86.28%	84.85%	85.70%	91.75%	100.00%	-
ROE	11.69%	11.20%	10.99%	10.64%	10.53%	10.98%	12.35%	-
YoY %	4.37%	1.91%	3.29%	1.04%	-4.10%	-11.09%	-	-
Horiz. %	94.66%	90.69%	88.99%	86.15%	85.26%	88.91%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	386.65	381.43	377.76	368.94	353.67	335.76	336.36	9.76%
YoY %	1.37%	0.97%	2.39%	4.32%	5.33%	-0.18%	-	-
Horiz. %	114.95%	113.40%	112.31%	109.69%	105.15%	99.82%	100.00%	-
EPS	81.49	75.59	72.23	68.87	66.87	68.31	74.83	5.86%
YoY %	7.81%	4.65%	4.88%	2.99%	-2.11%	-8.71%	-	-
Horiz. %	108.90%	101.02%	96.53%	92.04%	89.36%	91.29%	100.00%	-
DPS	10.30	16.12	16.30	21.16	21.43	20.68	21.66	-39.15%
YoY %	-36.10%	-1.10%	-22.97%	-1.26%	3.63%	-4.52%	-	-
Horiz. %	47.55%	74.42%	75.25%	97.69%	98.94%	95.48%	100.00%	-
NAPS	6.97	6.75	6.57	6.47	6.35	6.22	6.06	9.80%
YoY %	3.26%	2.74%	1.55%	1.89%	2.09%	2.64%	-	-
Horiz. %	115.02%	111.39%	108.42%	106.77%	104.79%	102.64%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,518,675
RPS	225.35	222.76	219.66	213.13	201.73	192.36	184.01	14.50%
YoY %	1.16%	1.41%	3.06%	5.65%	4.87%	4.54%	-	-
Horiz. %	122.47%	121.06%	119.37%	115.83%	109.63%	104.54%	100.00%	-
EPS	47.50	44.14	42.00	39.78	38.14	39.14	40.93	10.46%
YoY %	7.61%	5.10%	5.58%	4.30%	-2.55%	-4.37%	-	-
Horiz. %	116.05%	107.84%	102.61%	97.19%	93.18%	95.63%	100.00%	-
DPS	5.99	9.41	9.41	12.22	12.22	11.85	11.85	-36.62%
YoY %	-36.34%	0.00%	-23.00%	0.00%	3.12%	0.00%	-	-
Horiz. %	50.55%	79.41%	79.41%	103.12%	103.12%	100.00%	100.00%	-
NAPS	4.0623	3.9421	3.8204	3.7376	3.6219	3.5635	3.3152	14.55%
YoY %	3.05%	3.19%	2.22%	3.19%	1.64%	7.49%	-	-
Horiz. %	122.54%	118.91%	115.24%	112.74%	109.25%	107.49%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	8.55	8.42	7.90	7.56	8.63	8.45	7.69	-
P/RPS	2.21	2.21	2.09	2.05	2.44	2.52	2.29	-2.34%
YoY %	0.00%	5.74%	1.95%	-15.98%	-3.17%	10.04%	-	-
Horiz. %	96.51%	96.51%	91.27%	89.52%	106.55%	110.04%	100.00%	-
P/EPS	10.49	11.14	10.94	10.98	12.91	12.37	10.28	1.36%
YoY %	-5.83%	1.83%	-0.36%	-14.95%	4.37%	20.33%	-	-
Horiz. %	102.04%	108.37%	106.42%	106.81%	125.58%	120.33%	100.00%	-
EY	9.53	8.98	9.14	9.11	7.75	8.08	9.73	-1.37%
YoY %	6.12%	-1.75%	0.33%	17.55%	-4.08%	-16.96%	-	-
Horiz. %	97.94%	92.29%	93.94%	93.63%	79.65%	83.04%	100.00%	-
DY	1.20	1.91	2.06	2.80	2.48	2.45	2.82	-43.51%
YoY %	-37.17%	-7.28%	-26.43%	12.90%	1.22%	-13.12%	-	-
Horiz. %	42.55%	67.73%	73.05%	99.29%	87.94%	86.88%	100.00%	-
P/NAPS	1.23	1.25	1.20	1.17	1.36	1.36	1.27	-2.11%
YoY %	-1.60%	4.17%	2.56%	-13.97%	0.00%	7.09%	-	-
Horiz. %	96.85%	98.43%	94.49%	92.13%	107.09%	107.09%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	26/05/14	24/02/14	29/11/13	30/08/13	29/05/13	26/02/13	-
Price	9.10	8.35	7.77	7.61	7.48	8.85	7.76	-
P/RPS	2.35	2.19	2.06	2.06	2.11	2.64	2.31	1.15%
YoY %	7.31%	6.31%	0.00%	-2.37%	-20.08%	14.29%	-	-
Horiz. %	101.73%	94.81%	89.18%	89.18%	91.34%	114.29%	100.00%	-
P/EPS	11.17	11.05	10.76	11.05	11.19	12.95	10.37	5.09%
YoY %	1.09%	2.70%	-2.62%	-1.25%	-13.59%	24.88%	-	-
Horiz. %	107.71%	106.56%	103.76%	106.56%	107.91%	124.88%	100.00%	-
EY	8.96	9.05	9.30	9.05	8.94	7.72	9.64	-4.77%
YoY %	-0.99%	-2.69%	2.76%	1.23%	15.80%	-19.92%	-	-
Horiz. %	92.95%	93.88%	96.47%	93.88%	92.74%	80.08%	100.00%	-
DY	1.13	1.93	2.10	2.78	2.87	2.34	2.79	-45.34%
YoY %	-41.45%	-8.10%	-24.46%	-3.14%	22.65%	-16.13%	-	-
Horiz. %	40.50%	69.18%	75.27%	99.64%	102.87%	83.87%	100.00%	-
P/NAPS	1.31	1.24	1.18	1.18	1.18	1.42	1.28	1.56%
YoY %	5.65%	5.08%	0.00%	0.00%	-16.90%	10.94%	-	-
Horiz. %	102.34%	96.88%	92.19%	92.19%	92.19%	110.94%	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