[RHBBANK] QoQ TTM Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	10,912,886	10,711,182	10,413,246	10,090,453	9,825,390	9,712,345	9,577,197	9.12%
YoY %	1.88%	2.86%	3.20%	2.70%	1.16%	1.41%	-	-
Horiz. %	113.95%	111.84%	108.73%	105.36%	102.59%	101.41%	100.00%	-
PBT	2,728,245	2,742,466	2,735,053	2,774,522	2,799,352	2,613,892	2,470,769	6.85%
YoY %	-0.52%	0.27%	-1.42%	-0.89%	7.10%	5.79%	-	-
Horiz. %	110.42%	111.00%	110.70%	112.29%	113.30%	105.79%	100.00%	-
Tax	-638,544	-652,953	-671,589	-714,279	-726,037	-680,686	-627,229	1.20%
YoY %	2.21%	2.77%	5.98%	1.62%	-6.66%	-8.52%	-	-
Horiz. %	101.80%	104.10%	107.07%	113.88%	115.75%	108.52%	100.00%	-
NP	2,089,701	2,089,513	2,063,464	2,060,243	2,073,315	1,933,206	1,843,540	8.73%
YoY %	0.01%	1.26%	0.16%	-0.63%	7.25%	4.86%	-	-
Horiz. %	113.35%	113.34%	111.93%	111.75%	112.46%	104.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,066,104	2,063,586	2,038,000	2,056,326	2,070,864	1,924,689	1,831,192	8.40%
YoY %	0.12%	1.26%	-0.89%	-0.70%	7.59%	5.11%	-	-
Horiz. %	112.83%	112.69%	111.29%	112.29%	113.09%	105.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.40%	23.81%	24.55%	25.74%	25.94%	26.04%	25.39%	-
YoY %	-1.72%	-3.01%	-4.62%	-0.77%	-0.38%	2.56%	-	-
Horiz. %	92.16%	93.78%	96.69%	101.38%	102.17%	102.56%	100.00%	-
Total Cost	8,823,185	8,621,669	8,349,782	8,030,210	7,752,075	7,779,139	7,733,657	9.21%
YoY %	2.34%	3.26%	3.98%	3.59%	-0.35%	0.59%	-	-
Horiz. %	114.09%	111.48%	107.97%	103.83%	100.24%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,089,448	19,488,740	18,804,530	18,290,674	17,711,692	17,187,367	16,656,667	5.67%
YoY %	-7.18%	3.64%	2.81%	3.27%	3.05%	3.19%	-	-
Horiz. %	108.60%	117.00%	112.89%	109.81%	106.33%	103.19%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	154,346	154,346	154,346	261,131	261,131	410,343	410,343	-47.98%
YoY %	0.00%	0.00%	-40.89%	0.00%	-36.36%	0.00%	-	-
Horiz. %	37.61%	37.61%	37.61%	63.64%	63.64%	100.00%	100.00%	-
Div Payout %	7.47%	7.48%	7.57%	12.70%	12.61%	21.32%	22.41%	-
YoY %	-0.13%	-1.19%	-40.39%	0.71%	-40.85%	-4.86%	-	-
Horiz. %	33.33%	33.38%	33.78%	56.67%	56.27%	95.14%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	18,089,448	19,488,740	18,804,530	18,290,674	17,711,692	17,187,367	16,656,667	5.67%
YoY %	-7.18%	3.64%	2.81%	3.27%	3.05%	3.19%	-	-
Horiz. %	108.60%	117.00%	112.89%	109.81%	106.33%	103.19%	100.00%	-
NOSH	2,584,206	2,574,470	2,572,439	2,568,915	2,541,132	2,546,276	2,535,261	1.28%
YoY %	0.38%	0.08%	0.14%	1.09%	-0.20%	0.43%	-	-
Horiz. %	101.93%	101.55%	101.47%	101.33%	100.23%	100.43%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	19.15%	19.51%	19.82%	20.42%	21.10%	19.90%	19.25%	-
YoY %	-1.85%	-1.56%	-2.94%	-3.22%	6.03%	3.38%	-	-
Horiz. %	99.48%	101.35%	102.96%	106.08%	109.61%	103.38%	100.00%	-
ROE	11.42%	10.59%	10.84%	11.24%	11.69%	11.20%	10.99%	-
YoY %	7.84%	-2.31%	-3.56%	-3.85%	4.37%	1.91%	-	-
Horiz. %	103.91%	96.36%	98.64%	102.27%	106.37%	101.91%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	422.29	416.05	404.80	392.79	386.65	381.43	377.76	7.73%
YoY %	1.50%	2.78%	3.06%	1.59%	1.37%	0.97%	-	-
Horiz. %	111.79%	110.14%	107.16%	103.98%	102.35%	100.97%	100.00%	-
EPS	79.95	80.16	79.22	80.05	81.49	75.59	72.23	7.02%
YoY %	-0.26%	1.19%	-1.04%	-1.77%	7.81%	4.65%	-	-
Horiz. %	110.69%	110.98%	109.68%	110.83%	112.82%	104.65%	100.00%	-
DPS	6.00	6.00	6.00	10.30	10.30	16.12	16.30	-48.73%
YoY %	0.00%	0.00%	-41.75%	0.00%	-36.10%	-1.10%	-	-
Horiz. %	36.81%	36.81%	36.81%	63.19%	63.19%	98.90%	100.00%	-
NAPS	7.00	7.57	7.31	7.12	6.97	6.75	6.57	4.32%
YoY %	-7.53%	3.56%	2.67%	2.15%	3.26%	2.74%	-	-
Horiz. %	106.54%	115.22%	111.26%	108.37%	106.09%	102.74%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,568,915
RPS	254.60	249.89	242.94	235.41	229.23	226.59	223.43	9.12%
YoY %	1.88%	2.86%	3.20%	2.70%	1.17%	1.41%	-	-
Horiz. %	113.95%	111.84%	108.73%	105.36%	102.60%	101.41%	100.00%	-
EPS	48.20	48.14	47.55	47.97	48.31	44.90	42.72	8.40%
YoY %	0.12%	1.24%	-0.88%	-0.70%	7.59%	5.10%	-	-
Horiz. %	112.83%	112.69%	111.31%	112.29%	113.09%	105.10%	100.00%	-
DPS	3.60	3.60	3.60	6.09	6.09	9.57	9.57	-47.98%
YoY %	0.00%	0.00%	-40.89%	0.00%	-36.36%	0.00%	-	-
Horiz. %	37.62%	37.62%	37.62%	63.64%	63.64%	100.00%	100.00%	-
NAPS	4.2202	4.5467	4.3871	4.2672	4.1321	4.0098	3.886	5.67%
YoY %	-7.18%	3.64%	2.81%	3.27%	3.05%	3.19%	-	-
Horiz. %	108.60%	117.00%	112.90%	109.81%	106.33%	103.19%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	7.37	7.92	7.62	8.83	8.55	8.42	7.90	-
P/RPS	1.75	1.90	1.88	2.25	2.21	2.21	2.09	-11.19%
YoY %	-7.89%	1.06%	-16.44%	1.81%	0.00%	5.74%	-	-
Horiz. %	83.73%	90.91%	89.95%	107.66%	105.74%	105.74%	100.00%	-
P/EPS	9.22	9.88	9.62	11.03	10.49	11.14	10.94	-10.80%
YoY %	-6.68%	2.70%	-12.78%	5.15%	-5.83%	1.83%	-	-
Horiz. %	84.28%	90.31%	87.93%	100.82%	95.89%	101.83%	100.00%	-
EY	10.85	10.12	10.40	9.07	9.53	8.98	9.14	12.14%
YoY %	7.21%	-2.69%	14.66%	-4.83%	6.12%	-1.75%	-	-
Horiz. %	118.71%	110.72%	113.79%	99.23%	104.27%	98.25%	100.00%	-
DY	0.81	0.76	0.79	1.17	1.20	1.91	2.06	-46.41%
YoY %	6.58%	-3.80%	-32.48%	-2.50%	-37.17%	-7.28%	-	-
Horiz. %	39.32%	36.89%	38.35%	56.80%	58.25%	92.72%	100.00%	-
P/NAPS	1.05	1.05	1.04	1.24	1.23	1.25	1.20	-8.53%
YoY %	0.00%	0.96%	-16.13%	0.81%	-1.60%	4.17%	-	-
Horiz. %	87.50%	87.50%	86.67%	103.33%	102.50%	104.17%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	29/05/15	27/02/15	20/11/14	27/08/14	26/05/14	24/02/14	-
Price	6.48	7.70	7.96	8.27	9.10	8.35	7.77	-
P/RPS	1.53	1.85	1.97	2.11	2.35	2.19	2.06	-18.03%
YoY %	-17.30%	-6.09%	-6.64%	-10.21%	7.31%	6.31%	-	-
Horiz. %	74.27%	89.81%	95.63%	102.43%	114.08%	106.31%	100.00%	-
P/EPS	8.10	9.61	10.05	10.33	11.17	11.05	10.76	-17.29%
YoY %	-15.71%	-4.38%	-2.71%	-7.52%	1.09%	2.70%	-	-
Horiz. %	75.28%	89.31%	93.40%	96.00%	103.81%	102.70%	100.00%	-
EY	12.34	10.41	9.95	9.68	8.96	9.05	9.30	20.81%
YoY %	18.54%	4.62%	2.79%	8.04%	-0.99%	-2.69%	-	-
Horiz. %	132.69%	111.94%	106.99%	104.09%	96.34%	97.31%	100.00%	-
DY	0.93	0.78	0.75	1.25	1.13	1.93	2.10	-41.98%
YoY %	19.23%	4.00%	-40.00%	10.62%	-41.45%	-8.10%	-	-
Horiz. %	44.29%	37.14%	35.71%	59.52%	53.81%	91.90%	100.00%	-
P/NAPS	0.93	1.02	1.09	1.16	1.31	1.24	1.18	-14.71%
YoY %	-8.82%	-6.42%	-6.03%	-11.45%	5.65%	5.08%	-	-
Horiz. %	78.81%	86.44%	92.37%	98.31%	111.02%	105.08%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 11:25:00

EMA 5

5 Mins

SELL

2024-05-14 11:25:00

ADX

5 Mins

SELL

2024-05-14 11:20:00

EMA 5

5 Mins

BUY

2024-05-14 10:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 10:40:00

TURTLE SYSTEM 55

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

370

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

GENTING

GENTING BHD

331

HLIND

HONG LEONG INDUSTRIES BHD

324

YTLPOWR

YTL POWER INTERNATIONAL BHD

324

GENM

GENTING MALAYSIA BERHAD

269

TOPGLOV

TOP GLOVE CORPORATION BHD

246

PBBANK

PUBLIC BANK BHD

228

Daily Stocks

HSI-CXG

0.21

0.00

228,381,400

MMAG-WC

0.145

-0.01

169,603,700

FPHB

0.41

+0.17

135,242,400

HSI-HUZ

0.24

0.00

103,754,200

MMAG

0.375

0.00

64,885,400

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.11

-0.005

37,268,500

HSI-HUT

0.12

0.00

33,407,800

0.245

+0.035

32,863,800

0.35

+0.015

31,663,300

More active Stocks

PTT

1.93

+0.36

2,832,600

MPI

32.44

+0.36

184,300

UTDPLT

25.60

+0.24

191,700

BNASTRA

1.89

+0.19

2,180,000

FPHB

0.41

+0.17

135,242,400

YTLPOWR

5.08

+0.16

19,538,500

CRESNDO

3.61

+0.16

837,100

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

17,790,800

MTEC

1.30

+0.13

10,380,600

More gainer Stocks

ALLIANZ

21.32

-0.44

60,500

AJI

18.70

-0.20

326,300

GESHEN

4.10

-0.20

122,600

IDEAL

3.40

-0.20

6,000

KOBAY

2.31

-0.18

4,127,100

KUAISHO-C17

0.08

-0.12

58,800

HLFG

17.60

-0.12

57,500

AMWAY

7.23

-0.11

2,900

DXN-CM

0.055

-0.095

50,000

KUAISHO-C16

0.01

-0.085

20,000

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