[RHBBANK] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	6,939,475	6,772,165	6,416,027	6,149,070	5,832,264	5,565,123	5,467,564	17.20%
YoY %	2.47%	5.55%	4.34%	5.43%	4.80%	1.78%	-	-
Horiz. %	126.92%	123.86%	117.35%	112.46%	106.67%	101.78%	100.00%	-
PBT	2,205,073	2,098,558	2,035,652	1,899,289	1,752,512	1,745,542	1,697,655	19.02%
YoY %	5.08%	3.09%	7.18%	8.38%	0.40%	2.82%	-	-
Horiz. %	129.89%	123.62%	119.91%	111.88%	103.23%	102.82%	100.00%	-
Tax	-557,125	-522,576	-501,207	-470,744	-366,801	-377,763	-366,745	32.11%
YoY %	-6.61%	-4.26%	-6.47%	-28.34%	2.90%	-3.00%	-	-
Horiz. %	151.91%	142.49%	136.66%	128.36%	100.02%	103.00%	100.00%	-
NP	1,647,948	1,575,982	1,534,445	1,428,545	1,385,711	1,367,779	1,330,910	15.29%
YoY %	4.57%	2.71%	7.41%	3.09%	1.31%	2.77%	-	-
Horiz. %	123.82%	118.41%	115.29%	107.34%	104.12%	102.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,645,509	1,570,647	1,528,279	1,420,258	1,376,497	1,359,953	1,322,452	15.67%
YoY %	4.77%	2.77%	7.61%	3.18%	1.22%	2.84%	-	-
Horiz. %	124.43%	118.77%	115.56%	107.40%	104.09%	102.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.27%	24.90%	24.62%	24.79%	20.93%	21.64%	21.60%	-
YoY %	1.49%	1.14%	-0.69%	18.44%	-3.28%	0.19%	-	-
Horiz. %	116.99%	115.28%	113.98%	114.77%	96.90%	100.19%	100.00%	-
Total Cost	5,291,527	5,196,183	4,881,582	4,720,525	4,446,553	4,197,344	4,136,654	17.82%
YoY %	1.83%	6.44%	3.41%	6.16%	5.94%	1.47%	-	-
Horiz. %	127.92%	125.61%	118.01%	114.11%	107.49%	101.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,941,976	8,672,944	8,635,570	9,943,905	9,656,819	9,328,724	9,218,191	12.09%
YoY %	26.16%	0.43%	-13.16%	2.97%	3.52%	1.20%	-	-
Horiz. %	118.70%	94.09%	93.68%	107.87%	104.76%	101.20%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	632,639	632,639	567,152	567,152	484,247	484,247	483,964	19.53%
YoY %	0.00%	11.55%	0.00%	17.12%	0.00%	0.06%	-	-
Horiz. %	130.72%	130.72%	117.19%	117.19%	100.06%	100.06%	100.00%	-
Div Payout %	38.45%	40.28%	37.11%	39.93%	35.18%	35.61%	36.60%	-
YoY %	-4.54%	8.54%	-7.06%	13.50%	-1.21%	-2.70%	-	-
Horiz. %	105.05%	110.05%	101.39%	109.10%	96.12%	97.30%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	10,941,976	8,672,944	8,635,570	9,943,905	9,656,819	9,328,724	9,218,191	12.09%
YoY %	26.16%	0.43%	-13.16%	2.97%	3.52%	1.20%	-	-
Horiz. %	118.70%	94.09%	93.68%	107.87%	104.76%	101.20%	100.00%	-
NOSH	2,188,395	2,168,236	2,158,892	2,147,711	2,155,539	2,159,426	2,158,827	0.91%
YoY %	0.93%	0.43%	0.52%	-0.36%	-0.18%	0.03%	-	-
Horiz. %	101.37%	100.44%	100.00%	99.49%	99.85%	100.03%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	23.75%	23.27%	23.92%	23.23%	23.76%	24.58%	24.34%	-
YoY %	2.06%	-2.72%	2.97%	-2.23%	-3.34%	0.99%	-	-
Horiz. %	97.58%	95.60%	98.27%	95.44%	97.62%	100.99%	100.00%	-
ROE	15.04%	18.11%	17.70%	14.28%	14.25%	14.58%	14.35%	-
YoY %	-16.95%	2.32%	23.95%	0.21%	-2.26%	1.60%	-	-
Horiz. %	104.81%	126.20%	123.34%	99.51%	99.30%	101.60%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	317.10	312.34	297.19	286.31	270.57	257.71	253.27	16.14%
YoY %	1.52%	5.10%	3.80%	5.82%	4.99%	1.75%	-	-
Horiz. %	125.20%	123.32%	117.34%	113.05%	106.83%	101.75%	100.00%	-
EPS	75.19	72.44	70.79	66.13	63.86	62.98	61.26	14.62%
YoY %	3.80%	2.33%	7.05%	3.55%	1.40%	2.81%	-	-
Horiz. %	122.74%	118.25%	115.56%	107.95%	104.24%	102.81%	100.00%	-
DPS	29.38	29.38	26.38	26.38	22.45	22.45	22.45	19.62%
YoY %	0.00%	11.37%	0.00%	17.51%	0.00%	0.00%	-	-
Horiz. %	130.87%	130.87%	117.51%	117.51%	100.00%	100.00%	100.00%	-
NAPS	5.00	4.00	4.00	4.63	4.48	4.32	4.27	11.08%
YoY %	25.00%	0.00%	-13.61%	3.35%	3.70%	1.17%	-	-
Horiz. %	117.10%	93.68%	93.68%	108.43%	104.92%	101.17%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,147,711
RPS	159.18	155.34	147.17	141.05	133.78	127.66	125.42	17.20%
YoY %	2.47%	5.55%	4.34%	5.43%	4.79%	1.79%	-	-
Horiz. %	126.92%	123.86%	117.34%	112.46%	106.67%	101.79%	100.00%	-
EPS	37.75	36.03	35.06	32.58	31.57	31.20	30.34	15.66%
YoY %	4.77%	2.77%	7.61%	3.20%	1.19%	2.83%	-	-
Horiz. %	124.42%	118.75%	115.56%	107.38%	104.05%	102.83%	100.00%	-
DPS	14.51	14.51	13.01	13.01	11.11	11.11	11.10	19.53%
YoY %	0.00%	11.53%	0.00%	17.10%	0.00%	0.09%	-	-
Horiz. %	130.72%	130.72%	117.21%	117.21%	100.09%	100.09%	100.00%	-
NAPS	2.5099	1.9894	1.9809	2.281	2.2151	2.1399	2.1145	12.09%
YoY %	26.16%	0.43%	-13.16%	2.98%	3.51%	1.20%	-	-
Horiz. %	118.70%	94.08%	93.68%	107.87%	104.76%	101.20%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	7.00	9.16	8.58	8.72	7.23	5.88	5.64	-
P/RPS	2.21	2.93	2.89	3.05	2.67	2.28	2.23	-0.59%
YoY %	-24.57%	1.38%	-5.25%	14.23%	17.11%	2.24%	-	-
Horiz. %	99.10%	131.39%	129.60%	136.77%	119.73%	102.24%	100.00%	-
P/EPS	9.31	12.65	12.12	13.19	11.32	9.34	9.21	0.72%
YoY %	-26.40%	4.37%	-8.11%	16.52%	21.20%	1.41%	-	-
Horiz. %	101.09%	137.35%	131.60%	143.21%	122.91%	101.41%	100.00%	-
EY	10.74	7.91	8.25	7.58	8.83	10.71	10.86	-0.73%
YoY %	35.78%	-4.12%	8.84%	-14.16%	-17.55%	-1.38%	-	-
Horiz. %	98.90%	72.84%	75.97%	69.80%	81.31%	98.62%	100.00%	-
DY	4.20	3.21	3.07	3.03	3.11	3.82	3.98	3.64%
YoY %	30.84%	4.56%	1.32%	-2.57%	-18.59%	-4.02%	-	-
Horiz. %	105.53%	80.65%	77.14%	76.13%	78.14%	95.98%	100.00%	-
P/NAPS	1.40	2.29	2.15	1.88	1.61	1.36	1.32	3.99%
YoY %	-38.86%	6.51%	14.36%	16.77%	18.38%	3.03%	-	-
Horiz. %	106.06%	173.48%	162.88%	142.42%	121.97%	103.03%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	24/08/11	24/05/11	22/02/11	29/11/10	24/08/10	31/05/10	-
Price	7.38	8.90	9.24	8.17	7.96	6.73	5.75	-
P/RPS	2.33	2.85	3.11	2.85	2.94	2.61	2.27	1.75%
YoY %	-18.25%	-8.36%	9.12%	-3.06%	12.64%	14.98%	-	-
Horiz. %	102.64%	125.55%	137.00%	125.55%	129.52%	114.98%	100.00%	-
P/EPS	9.81	12.29	13.05	12.35	12.47	10.69	9.39	2.95%
YoY %	-20.18%	-5.82%	5.67%	-0.96%	16.65%	13.84%	-	-
Horiz. %	104.47%	130.88%	138.98%	131.52%	132.80%	113.84%	100.00%	-
EY	10.19	8.14	7.66	8.09	8.02	9.36	10.65	-2.89%
YoY %	25.18%	6.27%	-5.32%	0.87%	-14.32%	-12.11%	-	-
Horiz. %	95.68%	76.43%	71.92%	75.96%	75.31%	87.89%	100.00%	-
DY	3.98	3.30	2.85	3.23	2.82	3.34	3.90	1.36%
YoY %	20.61%	15.79%	-11.76%	14.54%	-15.57%	-14.36%	-	-
Horiz. %	102.05%	84.62%	73.08%	82.82%	72.31%	85.64%	100.00%	-
P/NAPS	1.48	2.23	2.31	1.76	1.78	1.56	1.35	6.31%
YoY %	-33.63%	-3.46%	31.25%	-1.12%	14.10%	15.56%	-	-
Horiz. %	109.63%	165.19%	171.11%	130.37%	131.85%	115.56%	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