[RHBBANK] QoQ TTM Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	10,850,707	10,912,886	10,711,182	10,413,246	10,090,453	9,825,390	9,712,345	7.66%
YoY %	-0.57%	1.88%	2.86%	3.20%	2.70%	1.16%	-	-
Horiz. %	111.72%	112.36%	110.28%	107.22%	103.89%	101.16%	100.00%	-
PBT	2,342,464	2,728,245	2,742,466	2,735,053	2,774,522	2,799,352	2,613,892	-7.04%
YoY %	-14.14%	-0.52%	0.27%	-1.42%	-0.89%	7.10%	-	-
Horiz. %	89.62%	104.37%	104.92%	104.64%	106.15%	107.10%	100.00%	-
Tax	-575,150	-638,544	-652,953	-671,589	-714,279	-726,037	-680,686	-10.61%
YoY %	9.93%	2.21%	2.77%	5.98%	1.62%	-6.66%	-	-
Horiz. %	84.50%	93.81%	95.93%	98.66%	104.94%	106.66%	100.00%	-
NP	1,767,314	2,089,701	2,089,513	2,063,464	2,060,243	2,073,315	1,933,206	-5.80%
YoY %	-15.43%	0.01%	1.26%	0.16%	-0.63%	7.25%	-	-
Horiz. %	91.42%	108.10%	108.09%	106.74%	106.57%	107.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,750,755	2,066,104	2,063,586	2,038,000	2,056,326	2,070,864	1,924,689	-6.11%
YoY %	-15.26%	0.12%	1.26%	-0.89%	-0.70%	7.59%	-	-
Horiz. %	90.96%	107.35%	107.22%	105.89%	106.84%	107.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	23.40%	23.81%	24.55%	25.74%	25.94%	26.04%	-
YoY %	4.91%	-1.72%	-3.01%	-4.62%	-0.77%	-0.38%	-	-
Horiz. %	94.28%	89.86%	91.44%	94.28%	98.85%	99.62%	100.00%	-
Total Cost	9,083,393	8,823,185	8,621,669	8,349,782	8,030,210	7,752,075	7,779,139	10.87%
YoY %	2.95%	2.34%	3.26%	3.98%	3.59%	-0.35%	-	-
Horiz. %	116.77%	113.42%	110.83%	107.34%	103.23%	99.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,147,360	18,089,448	19,488,740	18,804,530	18,290,674	17,711,692	17,187,367	3.68%
YoY %	0.32%	-7.18%	3.64%	2.81%	3.27%	3.05%	-	-
Horiz. %	105.59%	105.25%	113.39%	109.41%	106.42%	103.05%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	154,346	154,346	154,346	154,346	261,131	261,131	410,343	-47.86%
YoY %	0.00%	0.00%	0.00%	-40.89%	0.00%	-36.36%	-	-
Horiz. %	37.61%	37.61%	37.61%	37.61%	63.64%	63.64%	100.00%	-
Div Payout %	8.82%	7.47%	7.48%	7.57%	12.70%	12.61%	21.32%	-
YoY %	18.07%	-0.13%	-1.19%	-40.39%	0.71%	-40.85%	-	-
Horiz. %	41.37%	35.04%	35.08%	35.51%	59.57%	59.15%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	18,147,360	18,089,448	19,488,740	18,804,530	18,290,674	17,711,692	17,187,367	3.68%
YoY %	0.32%	-7.18%	3.64%	2.81%	3.27%	3.05%	-	-
Horiz. %	105.59%	105.25%	113.39%	109.41%	106.42%	103.05%	100.00%	-
NOSH	2,592,480	2,584,206	2,574,470	2,572,439	2,568,915	2,541,132	2,546,276	1.20%
YoY %	0.32%	0.38%	0.08%	0.14%	1.09%	-0.20%	-	-
Horiz. %	101.81%	101.49%	101.11%	101.03%	100.89%	99.80%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	16.29%	19.15%	19.51%	19.82%	20.42%	21.10%	19.90%	-
YoY %	-14.93%	-1.85%	-1.56%	-2.94%	-3.22%	6.03%	-	-
Horiz. %	81.86%	96.23%	98.04%	99.60%	102.61%	106.03%	100.00%	-
ROE	9.65%	11.42%	10.59%	10.84%	11.24%	11.69%	11.20%	-
YoY %	-15.50%	7.84%	-2.31%	-3.56%	-3.85%	4.37%	-	-
Horiz. %	86.16%	101.96%	94.55%	96.79%	100.36%	104.38%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	418.55	422.29	416.05	404.80	392.79	386.65	381.43	6.38%
YoY %	-0.89%	1.50%	2.78%	3.06%	1.59%	1.37%	-	-
Horiz. %	109.73%	110.71%	109.08%	106.13%	102.98%	101.37%	100.00%	-
EPS	67.53	79.95	80.16	79.22	80.05	81.49	75.59	-7.23%
YoY %	-15.53%	-0.26%	1.19%	-1.04%	-1.77%	7.81%	-	-
Horiz. %	89.34%	105.77%	106.05%	104.80%	105.90%	107.81%	100.00%	-
DPS	6.00	6.00	6.00	6.00	10.30	10.30	16.12	-48.22%
YoY %	0.00%	0.00%	0.00%	-41.75%	0.00%	-36.10%	-	-
Horiz. %	37.22%	37.22%	37.22%	37.22%	63.90%	63.90%	100.00%	-
NAPS	7.00	7.00	7.57	7.31	7.12	6.97	6.75	2.45%
YoY %	0.00%	-7.53%	3.56%	2.67%	2.15%	3.26%	-	-
Horiz. %	103.70%	103.70%	112.15%	108.30%	105.48%	103.26%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,572,439
RPS	253.15	254.60	249.89	242.94	235.41	229.23	226.59	7.66%
YoY %	-0.57%	1.88%	2.86%	3.20%	2.70%	1.17%	-	-
Horiz. %	111.72%	112.36%	110.28%	107.22%	103.89%	101.17%	100.00%	-
EPS	40.84	48.20	48.14	47.55	47.97	48.31	44.90	-6.11%
YoY %	-15.27%	0.12%	1.24%	-0.88%	-0.70%	7.59%	-	-
Horiz. %	90.96%	107.35%	107.22%	105.90%	106.84%	107.59%	100.00%	-
DPS	3.60	3.60	3.60	3.60	6.09	6.09	9.57	-47.85%
YoY %	0.00%	0.00%	0.00%	-40.89%	0.00%	-36.36%	-	-
Horiz. %	37.62%	37.62%	37.62%	37.62%	63.64%	63.64%	100.00%	-
NAPS	4.2338	4.2202	4.5467	4.3871	4.2672	4.1321	4.0098	3.68%
YoY %	0.32%	-7.18%	3.64%	2.81%	3.27%	3.05%	-	-
Horiz. %	105.59%	105.25%	113.39%	109.41%	106.42%	103.05%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	5.95	7.37	7.92	7.62	8.83	8.55	8.42	-
P/RPS	1.42	1.75	1.90	1.88	2.25	2.21	2.21	-25.51%
YoY %	-18.86%	-7.89%	1.06%	-16.44%	1.81%	0.00%	-	-
Horiz. %	64.25%	79.19%	85.97%	85.07%	101.81%	100.00%	100.00%	-
P/EPS	8.81	9.22	9.88	9.62	11.03	10.49	11.14	-14.46%
YoY %	-4.45%	-6.68%	2.70%	-12.78%	5.15%	-5.83%	-	-
Horiz. %	79.08%	82.76%	88.69%	86.36%	99.01%	94.17%	100.00%	-
EY	11.35	10.85	10.12	10.40	9.07	9.53	8.98	16.88%
YoY %	4.61%	7.21%	-2.69%	14.66%	-4.83%	6.12%	-	-
Horiz. %	126.39%	120.82%	112.69%	115.81%	101.00%	106.12%	100.00%	-
DY	1.01	0.81	0.76	0.79	1.17	1.20	1.91	-34.58%
YoY %	24.69%	6.58%	-3.80%	-32.48%	-2.50%	-37.17%	-	-
Horiz. %	52.88%	42.41%	39.79%	41.36%	61.26%	62.83%	100.00%	-
P/NAPS	0.85	1.05	1.05	1.04	1.24	1.23	1.25	-22.65%
YoY %	-19.05%	0.00%	0.96%	-16.13%	0.81%	-1.60%	-	-
Horiz. %	68.00%	84.00%	84.00%	83.20%	99.20%	98.40%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/15	28/08/15	29/05/15	27/02/15	20/11/14	27/08/14	26/05/14	-
Price	5.56	6.48	7.70	7.96	8.27	9.10	8.35	-
P/RPS	1.33	1.53	1.85	1.97	2.11	2.35	2.19	-28.26%
YoY %	-13.07%	-17.30%	-6.09%	-6.64%	-10.21%	7.31%	-	-
Horiz. %	60.73%	69.86%	84.47%	89.95%	96.35%	107.31%	100.00%	-
P/EPS	8.23	8.10	9.61	10.05	10.33	11.17	11.05	-17.81%
YoY %	1.60%	-15.71%	-4.38%	-2.71%	-7.52%	1.09%	-	-
Horiz. %	74.48%	73.30%	86.97%	90.95%	93.48%	101.09%	100.00%	-
EY	12.15	12.34	10.41	9.95	9.68	8.96	9.05	21.67%
YoY %	-1.54%	18.54%	4.62%	2.79%	8.04%	-0.99%	-	-
Horiz. %	134.25%	136.35%	115.03%	109.94%	106.96%	99.01%	100.00%	-
DY	1.08	0.93	0.78	0.75	1.25	1.13	1.93	-32.06%
YoY %	16.13%	19.23%	4.00%	-40.00%	10.62%	-41.45%	-	-
Horiz. %	55.96%	48.19%	40.41%	38.86%	64.77%	58.55%	100.00%	-
P/NAPS	0.79	0.93	1.02	1.09	1.16	1.31	1.24	-25.93%
YoY %	-15.05%	-8.82%	-6.42%	-6.03%	-11.45%	5.65%	-	-
Horiz. %	63.71%	75.00%	82.26%	87.90%	93.55%	105.65%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 11:20:00

ADX

10 Mins

SELL

2024-05-03 09:45:00

EMA 5

5 Mins

SELL

2024-05-03 09:05:00

EMA 5

5 Mins

BUY

2024-05-03 08:00:00

EMA 5

Daily

SELL

2024-05-03 08:00:00

TURTLE SYSTEM 20

Daily

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

PTRANS

PERAK TRANSIT BERHAD

353

YTLPOWR

YTL POWER INTERNATIONAL BHD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

317

MYEG

MY E.G. SERVICES BHD

289

CAPITALA

CAPITAL A BERHAD

232

DNEX

DAGANG NEXCHANGE BERHAD

232

YTL

YTL CORPORATION BHD

222

PBBANK

PUBLIC BANK BHD

216

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,101,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,597,500

HSI-HS2

0.12

-0.04

53,932,300

SNS

0.395

+0.015

47,608,600

YTL

3.26

+0.10

47,359,000

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,009,400

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,224,400

TENAGA

12.32

+0.30

14,732,700

HUMEIND-LA

4.18

+0.30

7,100

ARKA

1.95

+0.19

156,000

YTLPOWR

4.79

+0.18

29,385,600

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

683,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

XIAOMI-C31

0.005

-0.115

15,000

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