[RHBBANK] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	5,544,106	5,699,286	5,859,131	6,005,398	6,012,072	6,018,752	6,150,660	-6.68%
YoY %	-2.72%	-2.73%	-2.44%	-0.11%	-0.11%	-2.14%	-	-
Horiz. %	90.14%	92.66%	95.26%	97.64%	97.75%	97.86%	100.00%	-
PBT	1,423,258	1,465,744	1,427,569	1,422,449	1,426,650	1,247,734	1,173,289	13.72%
YoY %	-2.90%	2.67%	0.36%	-0.29%	14.34%	6.34%	-	-
Horiz. %	121.30%	124.93%	121.67%	121.24%	121.59%	106.34%	100.00%	-
Tax	-355,895	-376,426	-370,182	-372,694	-399,183	-346,815	-328,829	5.40%
YoY %	5.45%	-1.69%	0.67%	6.64%	-15.10%	-5.47%	-	-
Horiz. %	108.23%	114.47%	112.58%	113.34%	121.40%	105.47%	100.00%	-
NP	1,067,363	1,089,318	1,057,387	1,049,755	1,027,467	900,919	844,460	16.88%
YoY %	-2.02%	3.02%	0.73%	2.17%	14.05%	6.69%	-	-
Horiz. %	126.40%	129.00%	125.21%	124.31%	121.67%	106.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,061,878	1,085,413	1,054,953	1,048,734	1,025,015	897,900	789,029	21.87%
YoY %	-2.17%	2.89%	0.59%	2.31%	14.16%	13.80%	-	-
Horiz. %	134.58%	137.56%	133.70%	132.91%	129.91%	113.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	25.68%	25.93%	26.20%	27.98%	27.80%	28.03%	-
YoY %	-2.61%	-0.96%	-1.03%	-6.36%	0.65%	-0.82%	-	-
Horiz. %	89.23%	91.62%	92.51%	93.47%	99.82%	99.18%	100.00%	-
Total Cost	4,476,743	4,609,968	4,801,744	4,955,643	4,984,605	5,117,833	5,306,200	-10.70%
YoY %	-2.89%	-3.99%	-3.11%	-0.58%	-2.60%	-3.55%	-	-
Horiz. %	84.37%	86.88%	90.49%	93.39%	93.94%	96.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,424,226	8,055,131	8,024,004	7,854,322	7,555,445	7,206,992	7,255,707	10.45%
YoY %	4.58%	0.39%	2.16%	3.96%	4.83%	-0.67%	-	-
Horiz. %	116.10%	111.02%	110.59%	108.25%	104.13%	99.33%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	337,043	337,043	422,975	422,975	379,789	488,026	385,528	-8.56%
YoY %	0.00%	-20.32%	0.00%	11.37%	-22.18%	26.59%	-	-
Horiz. %	87.42%	87.42%	109.71%	109.71%	98.51%	126.59%	100.00%	-
Div Payout %	31.74%	31.05%	40.09%	40.33%	37.05%	54.35%	48.86%	-
YoY %	2.22%	-22.55%	-0.60%	8.85%	-31.83%	11.24%	-	-
Horiz. %	64.96%	63.55%	82.05%	82.54%	75.83%	111.24%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	8,424,226	8,055,131	8,024,004	7,854,322	7,555,445	7,206,992	7,255,707	10.45%
YoY %	4.58%	0.39%	2.16%	3.96%	4.83%	-0.67%	-	-
Horiz. %	116.10%	111.02%	110.59%	108.25%	104.13%	99.33%	100.00%	-
NOSH	2,160,058	2,153,778	2,156,990	2,163,725	2,158,698	2,151,341	2,159,436	0.01%
YoY %	0.29%	-0.15%	-0.31%	0.23%	0.34%	-0.37%	-	-
Horiz. %	100.03%	99.74%	99.89%	100.20%	99.97%	99.63%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	19.25%	19.11%	18.05%	17.48%	17.09%	14.97%	13.73%	-
YoY %	0.73%	5.87%	3.26%	2.28%	14.16%	9.03%	-	-
Horiz. %	140.20%	139.18%	131.46%	127.31%	124.47%	109.03%	100.00%	-
ROE	12.61%	13.47%	13.15%	13.35%	13.57%	12.46%	10.87%	-
YoY %	-6.38%	2.43%	-1.50%	-1.62%	8.91%	14.63%	-	-
Horiz. %	116.01%	123.92%	120.98%	122.82%	124.84%	114.63%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	256.66	264.62	271.63	277.55	278.50	279.77	284.83	-6.70%
YoY %	-3.01%	-2.58%	-2.13%	-0.34%	-0.45%	-1.78%	-	-
Horiz. %	90.11%	92.90%	95.37%	97.44%	97.78%	98.22%	100.00%	-
EPS	49.16	50.40	48.91	48.47	47.48	41.74	36.54	21.84%
YoY %	-2.46%	3.05%	0.91%	2.09%	13.75%	14.23%	-	-
Horiz. %	134.54%	137.93%	133.85%	132.65%	129.94%	114.23%	100.00%	-
DPS	15.60	15.60	19.60	19.60	17.60	22.60	17.85	-8.58%
YoY %	0.00%	-20.41%	0.00%	11.36%	-22.12%	26.61%	-	-
Horiz. %	87.39%	87.39%	109.80%	109.80%	98.60%	126.61%	100.00%	-
NAPS	3.90	3.74	3.72	3.63	3.50	3.35	3.36	10.43%
YoY %	4.28%	0.54%	2.48%	3.71%	4.48%	-0.30%	-	-
Horiz. %	116.07%	111.31%	110.71%	108.04%	104.17%	99.70%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,163,725
RPS	127.17	130.73	134.40	137.75	137.91	138.06	141.09	-6.68%
YoY %	-2.72%	-2.73%	-2.43%	-0.12%	-0.11%	-2.15%	-	-
Horiz. %	90.13%	92.66%	95.26%	97.63%	97.75%	97.85%	100.00%	-
EPS	24.36	24.90	24.20	24.06	23.51	20.60	18.10	21.87%
YoY %	-2.17%	2.89%	0.58%	2.34%	14.13%	13.81%	-	-
Horiz. %	134.59%	137.57%	133.70%	132.93%	129.89%	113.81%	100.00%	-
DPS	7.73	7.73	9.70	9.70	8.71	11.19	8.84	-8.54%
YoY %	0.00%	-20.31%	0.00%	11.37%	-22.16%	26.58%	-	-
Horiz. %	87.44%	87.44%	109.73%	109.73%	98.53%	126.58%	100.00%	-
NAPS	1.9324	1.8477	1.8406	1.8017	1.7331	1.6532	1.6643	10.45%
YoY %	4.58%	0.39%	2.16%	3.96%	4.83%	-0.67%	-	-
Horiz. %	116.11%	111.02%	110.59%	108.26%	104.13%	99.33%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	5.07	4.14	3.54	3.90	4.00	4.22	4.78	-
P/RPS	1.98	1.56	1.30	1.41	1.44	1.51	1.68	11.56%
YoY %	26.92%	20.00%	-7.80%	-2.08%	-4.64%	-10.12%	-	-
Horiz. %	117.86%	92.86%	77.38%	83.93%	85.71%	89.88%	100.00%	-
P/EPS	10.31	8.21	7.24	8.05	8.42	10.11	13.08	-14.65%
YoY %	25.58%	13.40%	-10.06%	-4.39%	-16.72%	-22.71%	-	-
Horiz. %	78.82%	62.77%	55.35%	61.54%	64.37%	77.29%	100.00%	-
EY	9.70	12.17	13.82	12.43	11.87	9.89	7.64	17.23%
YoY %	-20.30%	-11.94%	11.18%	4.72%	20.02%	29.45%	-	-
Horiz. %	126.96%	159.29%	180.89%	162.70%	155.37%	129.45%	100.00%	-
DY	3.08	3.77	5.54	5.03	4.40	5.36	3.73	-11.97%
YoY %	-18.30%	-31.95%	10.14%	14.32%	-17.91%	43.70%	-	-
Horiz. %	82.57%	101.07%	148.53%	134.85%	117.96%	143.70%	100.00%	-
P/NAPS	1.30	1.11	0.95	1.07	1.14	1.26	1.42	-5.71%
YoY %	17.12%	16.84%	-11.21%	-6.14%	-9.52%	-11.27%	-	-
Horiz. %	91.55%	78.17%	66.90%	75.35%	80.28%	88.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	18/11/09	24/08/09	19/05/09	24/02/09	24/11/08	29/08/08	20/05/08	-
Price	5.47	4.60	4.12	3.74	3.64	4.18	5.25	-
P/RPS	2.13	1.74	1.52	1.35	1.31	1.49	1.84	10.23%
YoY %	22.41%	14.47%	12.59%	3.05%	-12.08%	-19.02%	-	-
Horiz. %	115.76%	94.57%	82.61%	73.37%	71.20%	80.98%	100.00%	-
P/EPS	11.13	9.13	8.42	7.72	7.67	10.02	14.37	-15.64%
YoY %	21.91%	8.43%	9.07%	0.65%	-23.45%	-30.27%	-	-
Horiz. %	77.45%	63.54%	58.59%	53.72%	53.38%	69.73%	100.00%	-
EY	8.99	10.96	11.87	12.96	13.04	9.98	6.96	18.58%
YoY %	-17.97%	-7.67%	-8.41%	-0.61%	30.66%	43.39%	-	-
Horiz. %	129.17%	157.47%	170.55%	186.21%	187.36%	143.39%	100.00%	-
DY	2.85	3.39	4.76	5.24	4.84	5.41	3.40	-11.08%
YoY %	-15.93%	-28.78%	-9.16%	8.26%	-10.54%	59.12%	-	-
Horiz. %	83.82%	99.71%	140.00%	154.12%	142.35%	159.12%	100.00%	-
P/NAPS	1.40	1.23	1.11	1.03	1.04	1.25	1.56	-6.95%
YoY %	13.82%	10.81%	7.77%	-0.96%	-16.80%	-19.87%	-	-
Horiz. %	89.74%	78.85%	71.15%	66.03%	66.67%	80.13%	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