[RHBBANK] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	9,419,577	7,726,676	6,975,774	5,921,901	5,379,477	6,006,373	6,187,532	7.24%
YoY %	21.91%	10.76%	17.80%	10.08%	-10.44%	-2.93%	-	-
Horiz. %	152.23%	124.87%	112.74%	95.71%	86.94%	97.07%	100.00%	-
PBT	2,383,616	2,432,404	2,241,573	1,833,861	1,548,405	1,547,326	1,161,010	12.72%
YoY %	-2.01%	8.51%	22.23%	18.44%	0.07%	33.27%	-	-
Horiz. %	205.31%	209.51%	193.07%	157.95%	133.37%	133.27%	100.00%	-
Tax	-586,564	-594,084	-552,005	-436,830	-387,514	-409,913	-297,466	11.96%
YoY %	1.27%	-7.62%	-26.37%	-12.73%	5.46%	-37.80%	-	-
Horiz. %	197.19%	199.71%	185.57%	146.85%	130.27%	137.80%	100.00%	-
NP	1,797,052	1,838,320	1,689,568	1,397,030	1,160,890	1,137,413	863,544	12.97%
YoY %	-2.24%	8.80%	20.94%	20.34%	2.06%	31.71%	-	-
Horiz. %	208.10%	212.88%	195.66%	161.78%	134.43%	131.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,768,897	1,835,837	1,687,152	1,386,817	1,153,305	1,135,780	719,666	16.15%
YoY %	-3.65%	8.81%	21.66%	20.25%	1.54%	57.82%	-	-
Horiz. %	245.79%	255.10%	234.44%	192.70%	160.26%	157.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.61%	24.42%	24.63%	23.82%	25.03%	26.49%	25.62%	-
YoY %	0.78%	-0.85%	3.40%	-4.83%	-5.51%	3.40%	-	-
Horiz. %	96.06%	95.32%	96.14%	92.97%	97.70%	103.40%	100.00%	-
Total Cost	7,622,525	5,888,356	5,286,206	4,524,870	4,218,586	4,868,960	5,323,988	6.15%
YoY %	29.45%	11.39%	16.83%	7.26%	-13.36%	-8.55%	-	-
Horiz. %	143.17%	110.60%	99.29%	84.99%	79.24%	91.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,195,423	12,771,043	10,858,258	9,647,424	8,391,587	7,528,844	6,156,051	17.47%
YoY %	26.81%	17.62%	12.55%	14.97%	11.46%	22.30%	-	-
Horiz. %	263.08%	207.46%	176.38%	156.71%	136.31%	122.30%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	-	177,375	231,642	143,562	143,445	258,131	128,972	-
YoY %	-	-23.43%	61.35%	0.08%	-44.43%	100.14%	-	-
Horiz. %	-	137.53%	179.61%	111.31%	111.22%	200.14%	100.00%	-
Div Payout %	-	9.66%	13.73%	10.35%	12.44%	22.73%	17.92%	-
YoY %	-	-29.64%	32.66%	-16.80%	-45.27%	26.84%	-	-
Horiz. %	-	53.91%	76.62%	57.76%	69.42%	126.84%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	16,195,423	12,771,043	10,858,258	9,647,424	8,391,587	7,528,844	6,156,051	17.47%
YoY %	26.81%	17.62%	12.55%	14.97%	11.46%	22.30%	-	-
Horiz. %	263.08%	207.46%	176.38%	156.71%	136.31%	122.30%	100.00%	-
NOSH	2,503,156	2,217,194	2,171,651	2,153,443	2,151,688	2,151,098	1,934,587	4.38%
YoY %	12.90%	2.10%	0.85%	0.08%	0.03%	11.19%	-	-
Horiz. %	129.39%	114.61%	112.25%	111.31%	111.22%	111.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	19.08%	23.79%	24.22%	23.59%	21.58%	18.94%	13.96%	-
YoY %	-19.80%	-1.78%	2.67%	9.31%	13.94%	35.67%	-	-
Horiz. %	136.68%	170.42%	173.50%	168.98%	154.58%	135.67%	100.00%	-
ROE	10.92%	14.37%	15.54%	14.38%	13.74%	15.09%	11.69%	-
YoY %	-24.01%	-7.53%	8.07%	4.66%	-8.95%	29.08%	-	-
Horiz. %	93.41%	122.93%	132.93%	123.01%	117.54%	129.08%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	376.31	348.49	321.22	275.00	250.01	279.22	319.84	2.74%
YoY %	7.98%	8.49%	16.81%	10.00%	-10.46%	-12.70%	-	-
Horiz. %	117.66%	108.96%	100.43%	85.98%	78.17%	87.30%	100.00%	-
EPS	70.67	82.80	77.60	64.40	53.60	52.80	37.20	11.27%
YoY %	-14.65%	6.70%	20.50%	20.15%	1.52%	41.94%	-	-
Horiz. %	189.97%	222.58%	208.60%	173.12%	144.09%	141.94%	100.00%	-
DPS	0.00	8.00	10.67	6.67	6.67	12.00	6.67	-
YoY %	0.00%	-25.02%	59.97%	0.00%	-44.42%	79.91%	-	-
Horiz. %	0.00%	119.94%	159.97%	100.00%	100.00%	179.91%	100.00%	-
NAPS	6.47	5.76	5.00	4.48	3.90	3.50	3.1821	12.54%
YoY %	12.33%	15.20%	11.61%	14.87%	11.43%	9.99%	-	-
Horiz. %	203.32%	181.01%	157.13%	140.79%	122.56%	109.99%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,155,539
RPS	216.05	177.22	160.00	135.82	123.38	137.76	141.92	7.24%
YoY %	21.91%	10.76%	17.80%	10.08%	-10.44%	-2.93%	-	-
Horiz. %	152.23%	124.87%	112.74%	95.70%	86.94%	97.07%	100.00%	-
EPS	40.57	42.11	38.70	31.81	26.45	26.05	16.51	16.14%
YoY %	-3.66%	8.81%	21.66%	20.26%	1.54%	57.78%	-	-
Horiz. %	245.73%	255.06%	234.40%	192.67%	160.21%	157.78%	100.00%	-
DPS	0.00	4.07	5.31	3.29	3.29	5.92	2.96	-
YoY %	0.00%	-23.35%	61.40%	0.00%	-44.43%	100.00%	-	-
Horiz. %	0.00%	137.50%	179.39%	111.15%	111.15%	200.00%	100.00%	-
NAPS	3.7146	2.9292	2.4904	2.2127	1.9247	1.7268	1.4119	17.47%
YoY %	26.81%	17.62%	12.55%	14.96%	11.46%	22.30%	-	-
Horiz. %	263.09%	207.47%	176.39%	156.72%	136.32%	122.30%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	7.56	7.21	7.00	7.23	5.07	4.00	6.00	-
P/RPS	2.01	2.07	2.18	2.63	2.03	1.43	1.88	1.11%
YoY %	-2.90%	-5.05%	-17.11%	29.56%	41.96%	-23.94%	-	-
Horiz. %	106.91%	110.11%	115.96%	139.89%	107.98%	76.06%	100.00%	-
P/EPS	10.70	8.71	9.01	11.23	9.46	7.58	16.13	-6.60%
YoY %	22.85%	-3.33%	-19.77%	18.71%	24.80%	-53.01%	-	-
Horiz. %	66.34%	54.00%	55.86%	69.62%	58.65%	46.99%	100.00%	-
EY	9.35	11.48	11.10	8.91	10.57	13.20	6.20	7.08%
YoY %	-18.55%	3.42%	24.58%	-15.70%	-19.92%	112.90%	-	-
Horiz. %	150.81%	185.16%	179.03%	143.71%	170.48%	212.90%	100.00%	-
DY	0.00	1.11	1.52	0.92	1.31	3.00	1.11	-
YoY %	0.00%	-26.97%	65.22%	-29.77%	-56.33%	170.27%	-	-
Horiz. %	0.00%	100.00%	136.94%	82.88%	118.02%	270.27%	100.00%	-
P/NAPS	1.17	1.25	1.40	1.61	1.30	1.14	1.89	-7.67%
YoY %	-6.40%	-10.71%	-13.04%	23.85%	14.04%	-39.68%	-	-
Horiz. %	61.90%	66.14%	74.07%	85.19%	68.78%	60.32%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	22/11/12	29/11/11	29/11/10	18/11/09	24/11/08	19/11/07	-
Price	7.61	7.42	7.38	7.96	5.47	3.64	5.75	-
P/RPS	2.02	2.13	2.30	2.89	2.19	1.30	1.80	1.93%
YoY %	-5.16%	-7.39%	-20.42%	31.96%	68.46%	-27.78%	-	-
Horiz. %	112.22%	118.33%	127.78%	160.56%	121.67%	72.22%	100.00%	-
P/EPS	10.77	8.96	9.50	12.36	10.21	6.89	15.46	-5.84%
YoY %	20.20%	-5.68%	-23.14%	21.06%	48.19%	-55.43%	-	-
Horiz. %	69.66%	57.96%	61.45%	79.95%	66.04%	44.57%	100.00%	-
EY	9.29	11.16	10.53	8.09	9.80	14.51	6.47	6.20%
YoY %	-16.76%	5.98%	30.16%	-17.45%	-32.46%	124.27%	-	-
Horiz. %	143.59%	172.49%	162.75%	125.04%	151.47%	224.27%	100.00%	-
DY	0.00	1.08	1.45	0.84	1.22	3.30	1.16	-
YoY %	0.00%	-25.52%	72.62%	-31.15%	-63.03%	184.48%	-	-
Horiz. %	0.00%	93.10%	125.00%	72.41%	105.17%	284.48%	100.00%	-
P/NAPS	1.18	1.29	1.48	1.78	1.40	1.04	1.81	-6.87%
YoY %	-8.53%	-12.84%	-16.85%	27.14%	34.62%	-42.54%	-	-
Horiz. %	65.19%	71.27%	81.77%	98.34%	77.35%	57.46%	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