[RHBBANK] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Annual (Unaudited) Result
Revenue	10,413,246	9,577,195	8,022,726	7,153,144	6,149,070	5,425,446	6,000,771	9.61%
YoY %	8.73%	19.38%	12.16%	16.33%	13.34%	-9.59%	-	-
Horiz. %	173.53%	159.60%	133.69%	119.20%	102.47%	90.41%	100.00%	-
PBT	2,735,053	2,470,767	2,384,623	2,249,878	1,899,289	1,538,420	1,422,449	11.50%
YoY %	10.70%	3.61%	5.99%	18.46%	23.46%	8.15%	-	-
Horiz. %	192.28%	173.70%	167.64%	158.17%	133.52%	108.15%	100.00%	-
Tax	-671,589	-627,229	-594,854	-559,846	-470,744	-329,814	-372,694	10.30%
YoY %	-7.07%	-5.44%	-6.25%	-18.93%	-42.73%	11.51%	-	-
Horiz. %	180.20%	168.30%	159.61%	150.22%	126.31%	88.49%	100.00%	-
NP	2,063,464	1,843,538	1,789,769	1,690,032	1,428,545	1,208,606	1,049,755	11.91%
YoY %	11.93%	3.00%	5.90%	18.30%	18.20%	15.13%	-	-
Horiz. %	196.57%	175.62%	170.49%	160.99%	136.08%	115.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,038,000	1,831,190	1,784,742	1,687,913	1,420,258	1,201,363	1,048,734	11.70%
YoY %	11.29%	2.60%	5.74%	18.85%	18.22%	14.55%	-	-
Horiz. %	194.33%	174.61%	170.18%	160.95%	135.43%	114.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	25.39%	24.95%	24.88%	24.79%	21.44%	26.20%	-
YoY %	-3.31%	1.76%	0.28%	0.36%	15.62%	-18.17%	-	-
Horiz. %	93.70%	96.91%	95.23%	94.96%	94.62%	81.83%	100.00%	-
Total Cost	8,349,782	7,733,657	6,232,957	5,463,112	4,720,525	4,216,840	4,951,016	9.09%
YoY %	7.97%	24.08%	14.09%	15.73%	11.94%	-14.83%	-	-
Horiz. %	168.65%	156.20%	125.89%	110.34%	95.34%	85.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,692,321	16,503,317	13,690,552	11,484,920	9,963,325	8,698,040	7,817,052	15.63%
YoY %	13.26%	20.55%	19.20%	15.27%	14.55%	11.27%	-	-
Horiz. %	239.12%	211.12%	175.14%	146.92%	127.46%	111.27%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Dividend
Div	153,425	409,443	499,050	553,760	567,672	483,344	422,077	-15.51%
YoY %	-62.53%	-17.96%	-9.88%	-2.45%	17.45%	14.52%	-	-
Horiz. %	36.35%	97.01%	118.24%	131.20%	134.49%	114.52%	100.00%	-
Div Payout %	7.53%	22.36%	27.96%	32.81%	39.97%	40.23%	40.25%	-
YoY %	-66.32%	-20.03%	-14.78%	-17.91%	-0.65%	-0.05%	-	-
Horiz. %	18.71%	55.55%	69.47%	81.52%	99.30%	99.95%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Equity
Net Worth	18,692,321	16,503,317	13,690,552	11,484,920	9,963,325	8,698,040	7,817,052	15.63%
YoY %	13.26%	20.55%	19.20%	15.27%	14.55%	11.27%	-	-
Horiz. %	239.12%	211.12%	175.14%	146.92%	127.46%	111.27%	100.00%	-
NOSH	2,557,089	2,511,920	2,259,167	2,179,301	2,151,906	2,152,980	2,153,457	2.90%
YoY %	1.80%	11.19%	3.66%	1.27%	-0.05%	-0.02%	-	-
Horiz. %	118.74%	116.65%	104.91%	101.20%	99.93%	99.98%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Ratio Analysis
NP Margin	19.82%	19.25%	22.31%	23.63%	23.23%	22.28%	17.49%	-
YoY %	2.96%	-13.72%	-5.59%	1.72%	4.26%	27.39%	-	-
Horiz. %	113.32%	110.06%	127.56%	135.11%	132.82%	127.39%	100.00%	-
ROE	10.90%	11.10%	13.04%	14.70%	14.25%	13.81%	13.42%	-
YoY %	-1.80%	-14.88%	-11.29%	3.16%	3.19%	2.91%	-	-
Horiz. %	81.22%	82.71%	97.17%	109.54%	106.18%	102.91%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Per Share
RPS	407.23	381.27	355.12	328.23	285.75	252.00	278.66	6.52%
YoY %	6.81%	7.36%	8.19%	14.87%	13.39%	-9.57%	-	-
Horiz. %	146.14%	136.82%	127.44%	117.79%	102.54%	90.43%	100.00%	-
EPS	79.70	72.90	79.00	77.50	66.00	55.80	48.70	8.55%
YoY %	9.33%	-7.72%	1.94%	17.42%	18.28%	14.58%	-	-
Horiz. %	163.66%	149.69%	162.22%	159.14%	135.52%	114.58%	100.00%	-
DPS	6.00	16.30	22.09	25.41	26.38	22.45	19.60	-17.89%
YoY %	-63.19%	-26.21%	-13.07%	-3.68%	17.51%	14.54%	-	-
Horiz. %	30.61%	83.16%	112.70%	129.64%	134.59%	114.54%	100.00%	-
NAPS	7.31	6.57	6.06	5.27	4.63	4.04	3.63	12.36%
YoY %	11.26%	8.42%	14.99%	13.82%	14.60%	11.29%	-	-
Horiz. %	201.38%	180.99%	166.94%	145.18%	127.55%	111.29%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,205,012
RPS	242.94	223.43	187.17	166.88	143.46	126.58	140.00	9.61%
YoY %	8.73%	19.37%	12.16%	16.33%	13.34%	-9.59%	-	-
Horiz. %	173.53%	159.59%	133.69%	119.20%	102.47%	90.41%	100.00%	-
EPS	47.55	42.72	41.64	39.38	33.13	28.03	24.47	11.70%
YoY %	11.31%	2.59%	5.74%	18.87%	18.19%	14.55%	-	-
Horiz. %	194.32%	174.58%	170.17%	160.93%	135.39%	114.55%	100.00%	-
DPS	3.58	9.55	11.64	12.92	13.24	11.28	9.85	-15.51%
YoY %	-62.51%	-17.96%	-9.91%	-2.42%	17.38%	14.52%	-	-
Horiz. %	36.35%	96.95%	118.17%	131.17%	134.42%	114.52%	100.00%	-
NAPS	4.3609	3.8502	3.194	2.6794	2.3244	2.0292	1.8237	15.63%
YoY %	13.26%	20.54%	19.21%	15.27%	14.55%	11.27%	-	-
Horiz. %	239.12%	211.12%	175.14%	146.92%	127.46%	111.27%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	-
Price	7.62	7.90	7.69	7.48	8.72	5.30	3.90	-
P/RPS	1.87	2.07	2.17	2.28	3.05	2.10	1.40	4.94%
YoY %	-9.66%	-4.61%	-4.82%	-25.25%	45.24%	50.00%	-	-
Horiz. %	133.57%	147.86%	155.00%	162.86%	217.86%	150.00%	100.00%	-
P/EPS	9.56	10.84	9.73	9.66	13.21	9.50	8.01	2.99%
YoY %	-11.81%	11.41%	0.72%	-26.87%	39.05%	18.60%	-	-
Horiz. %	119.35%	135.33%	121.47%	120.60%	164.92%	118.60%	100.00%	-
EY	10.46	9.23	10.27	10.35	7.57	10.53	12.49	-2.91%
YoY %	13.33%	-10.13%	-0.77%	36.72%	-28.11%	-15.69%	-	-
Horiz. %	83.75%	73.90%	82.23%	82.87%	60.61%	84.31%	100.00%	-
DY	0.79	2.06	2.87	3.40	3.03	4.24	5.03	-26.53%
YoY %	-61.65%	-28.22%	-15.59%	12.21%	-28.54%	-15.71%	-	-
Horiz. %	15.71%	40.95%	57.06%	67.59%	60.24%	84.29%	100.00%	-
P/NAPS	1.04	1.20	1.27	1.42	1.88	1.31	1.07	-0.47%
YoY %	-13.33%	-5.51%	-10.56%	-24.47%	43.51%	22.43%	-	-
Horiz. %	97.20%	112.15%	118.69%	132.71%	175.70%	122.43%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	24/02/14	26/02/13	28/02/12	22/02/11	25/02/10	24/02/09	-
Price	7.96	7.77	7.76	7.80	8.17	5.28	3.74	-
P/RPS	1.95	2.04	2.19	2.38	2.86	2.10	1.34	6.44%
YoY %	-4.41%	-6.85%	-7.98%	-16.78%	36.19%	56.72%	-	-
Horiz. %	145.52%	152.24%	163.43%	177.61%	213.43%	156.72%	100.00%	-
P/EPS	9.99	10.66	9.82	10.07	12.38	9.46	7.68	4.47%
YoY %	-6.29%	8.55%	-2.48%	-18.66%	30.87%	23.18%	-	-
Horiz. %	130.08%	138.80%	127.86%	131.12%	161.20%	123.18%	100.00%	-
EY	10.01	9.38	10.18	9.93	8.08	10.57	13.02	-4.28%
YoY %	6.72%	-7.86%	2.52%	22.90%	-23.56%	-18.82%	-	-
Horiz. %	76.88%	72.04%	78.19%	76.27%	62.06%	81.18%	100.00%	-
DY	0.75	2.10	2.85	3.26	3.23	4.25	5.24	-27.66%
YoY %	-64.29%	-26.32%	-12.58%	0.93%	-24.00%	-18.89%	-	-
Horiz. %	14.31%	40.08%	54.39%	62.21%	61.64%	81.11%	100.00%	-
P/NAPS	1.09	1.18	1.28	1.48	1.76	1.31	1.03	0.94%
YoY %	-7.63%	-7.81%	-13.51%	-15.91%	34.35%	27.18%	-	-
Horiz. %	105.83%	114.56%	124.27%	143.69%	170.87%	127.18%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 10:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-15 09:20:00

EMA 5

10 Mins

SELL

2024-05-15 09:20:00

ADX

10 Mins

SELL

2024-05-15 09:15:00

EMA 5

5 Mins

SELL

2024-05-15 09:00:00

EMA 5

Hourly

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

516

MPI

MALAYSIAN PACIFIC INDUSTRIES

500

TOPGLOV

TOP GLOVE CORPORATION BHD

497

PTRANS

PERAK TRANSIT BERHAD

487

HLIND

HONG LEONG INDUSTRIES BHD

467

GENTING

GENTING BHD

414

SENDAI

EVERSENDAI CORPORATION BERHAD

410

YTL

YTL CORPORATION BHD

341

HARTA

HARTALEGA HOLDINGS BHD

314

Daily Stocks

TOPGLOV

1.22

+0.26

359,780,400

SUPERMX

1.04

+0.175

202,088,000

CAREPLS

0.38

+0.075

171,003,000

SINKUNG

0.135

+0.005

152,519,100

MYEG

1.04

+0.06

99,287,800

TWL

0.03

+0.005

66,571,700

ICONIC

0.115

+0.005

62,715,200

HARTA

3.79

+0.83

54,513,200

HLT

0.22

+0.045

53,238,000

JAKS

0.13

0.00

51,205,500

More active Stocks

HARTA

3.79

+0.83

54,513,200

KOSSAN

2.80

+0.42

33,569,500

HARTA-C1W

0.465

+0.285

1,418,200

HEIM

23.96

+0.28

124,200

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.22

+0.26

359,780,400

F&N

32.48

+0.20

168,100

HARTA-C1X

0.36

+0.195

1,406,900

HARTA-C2A

0.395

+0.19

9,485,600

SUPERMX

1.04

+0.175

202,088,000

More gainer Stocks

AJI

16.62

-0.26

200,300

MSM

2.91

-0.23

3,088,200

PPB

15.40

-0.20

160,800

CITAGLB-PA

1.03

-0.17

1,400

SUNWAY

3.39

-0.12

15,259,500

PETDAG

20.88

-0.12

96,300

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

LCTITAN-CP

0.04

-0.11

1,765,000

SBAGAN

6.50

-0.11

68,500

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