[RHBBANK] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Cumulative Result
Revenue	8,022,726	7,153,144	6,149,070	5,425,446	6,000,771	6,156,821	5,506,790	6.46%
YoY %	12.16%	16.33%	13.34%	-9.59%	-2.53%	11.80%	-	-
Horiz. %	145.69%	129.90%	111.66%	98.52%	108.97%	111.80%	100.00%	-
PBT	2,384,623	2,249,878	1,899,289	1,538,420	1,422,449	1,136,913	829,849	19.21%
YoY %	5.99%	18.46%	23.46%	8.15%	25.12%	37.00%	-	-
Horiz. %	287.36%	271.12%	228.87%	185.39%	171.41%	137.00%	100.00%	-
Tax	-594,854	-559,846	-470,744	-329,814	-372,694	-314,848	-233,952	16.81%
YoY %	-6.25%	-18.93%	-42.73%	11.51%	-18.37%	-34.58%	-	-
Horiz. %	254.26%	239.30%	201.21%	140.98%	159.30%	134.58%	100.00%	-
NP	1,789,769	1,690,032	1,428,545	1,208,606	1,049,755	822,065	595,897	20.09%
YoY %	5.90%	18.30%	18.20%	15.13%	27.70%	37.95%	-	-
Horiz. %	300.35%	283.61%	239.73%	202.82%	176.16%	137.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,784,742	1,687,913	1,420,258	1,201,363	1,048,734	712,930	438,310	26.33%
YoY %	5.74%	18.85%	18.22%	14.55%	47.10%	62.65%	-	-
Horiz. %	407.19%	385.10%	324.03%	274.09%	239.27%	162.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	24.88%	24.79%	21.44%	26.20%	27.69%	28.19%	-
YoY %	0.28%	0.36%	15.62%	-18.17%	-5.38%	-1.77%	-	-
Horiz. %	88.51%	88.26%	87.94%	76.06%	92.94%	98.23%	100.00%	-
Total Cost	6,232,957	5,463,112	4,720,525	4,216,840	4,951,016	5,334,756	4,910,893	4.04%
YoY %	14.09%	15.73%	11.94%	-14.83%	-7.19%	8.63%	-	-
Horiz. %	126.92%	111.24%	96.12%	85.87%	100.82%	108.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,690,552	11,484,920	9,963,325	8,698,040	7,817,052	6,511,958	4,930,987	18.53%
YoY %	19.20%	15.27%	14.55%	11.27%	20.04%	32.06%	-	-
Horiz. %	277.64%	232.91%	202.06%	176.40%	158.53%	132.06%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	499,050	553,760	567,672	483,344	422,077	270,833	146,103	22.69%
YoY %	-9.88%	-2.45%	17.45%	14.52%	55.84%	85.37%	-	-
Horiz. %	341.57%	379.02%	388.54%	330.82%	288.89%	185.37%	100.00%	-
Div Payout %	27.96%	32.81%	39.97%	40.23%	40.25%	37.99%	33.33%	-
YoY %	-14.78%	-17.91%	-0.65%	-0.05%	5.95%	13.98%	-	-
Horiz. %	83.89%	98.44%	119.92%	120.70%	120.76%	113.98%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	13,690,552	11,484,920	9,963,325	8,698,040	7,817,052	6,511,958	4,930,987	18.53%
YoY %	19.20%	15.27%	14.55%	11.27%	20.04%	32.06%	-	-
Horiz. %	277.64%	232.91%	202.06%	176.40%	158.53%	132.06%	100.00%	-
NOSH	2,259,167	2,179,301	2,151,906	2,152,980	2,153,457	1,991,424	1,826,291	3.60%
YoY %	3.66%	1.27%	-0.05%	-0.02%	8.14%	9.04%	-	-
Horiz. %	123.70%	119.33%	117.83%	117.89%	117.91%	109.04%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	22.31%	23.63%	23.23%	22.28%	17.49%	13.35%	10.82%	-
YoY %	-5.59%	1.72%	4.26%	27.39%	31.01%	23.38%	-	-
Horiz. %	206.19%	218.39%	214.70%	205.91%	161.65%	123.38%	100.00%	-
ROE	13.04%	14.70%	14.25%	13.81%	13.42%	10.95%	8.89%	-
YoY %	-11.29%	3.16%	3.19%	2.91%	22.56%	23.17%	-	-
Horiz. %	146.68%	165.35%	160.29%	155.34%	150.96%	123.17%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	355.12	328.23	285.75	252.00	278.66	309.17	301.53	2.76%
YoY %	8.19%	14.87%	13.39%	-9.57%	-9.87%	2.53%	-	-
Horiz. %	117.77%	108.85%	94.77%	83.57%	92.42%	102.53%	100.00%	-
EPS	79.00	77.50	66.00	55.80	48.70	35.80	24.00	21.94%
YoY %	1.94%	17.42%	18.28%	14.58%	36.03%	49.17%	-	-
Horiz. %	329.17%	322.92%	275.00%	232.50%	202.92%	149.17%	100.00%	-
DPS	22.09	25.41	26.38	22.45	19.60	13.60	8.00	18.42%
YoY %	-13.07%	-3.68%	17.51%	14.54%	44.12%	70.00%	-	-
Horiz. %	276.12%	317.62%	329.75%	280.62%	245.00%	170.00%	100.00%	-
NAPS	6.06	5.27	4.63	4.04	3.63	3.27	2.70	14.41%
YoY %	14.99%	13.82%	14.60%	11.29%	11.01%	21.11%	-	-
Horiz. %	224.44%	195.19%	171.48%	149.63%	134.44%	121.11%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,156,307
RPS	184.03	164.08	141.05	124.45	137.65	141.23	126.32	6.46%
YoY %	12.16%	16.33%	13.34%	-9.59%	-2.53%	11.80%	-	-
Horiz. %	145.69%	129.89%	111.66%	98.52%	108.97%	111.80%	100.00%	-
EPS	40.94	38.72	32.58	27.56	24.06	16.35	10.05	26.34%
YoY %	5.73%	18.85%	18.21%	14.55%	47.16%	62.69%	-	-
Horiz. %	407.36%	385.27%	324.18%	274.23%	239.40%	162.69%	100.00%	-
DPS	11.45	12.70	13.02	11.09	9.68	6.21	3.35	22.70%
YoY %	-9.84%	-2.46%	17.40%	14.57%	55.88%	85.37%	-	-
Horiz. %	341.79%	379.10%	388.66%	331.04%	288.96%	185.37%	100.00%	-
NAPS	3.1404	2.6345	2.2854	1.9952	1.7931	1.4937	1.1311	18.53%
YoY %	19.20%	15.28%	14.54%	11.27%	20.04%	32.06%	-	-
Horiz. %	277.64%	232.91%	202.05%	176.39%	158.53%	132.06%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	7.69	7.48	8.72	5.30	3.90	5.85	3.42	-
P/RPS	2.17	2.28	3.05	2.10	1.40	1.89	1.13	11.47%
YoY %	-4.82%	-25.25%	45.24%	50.00%	-25.93%	67.26%	-	-
Horiz. %	192.04%	201.77%	269.91%	185.84%	123.89%	167.26%	100.00%	-
P/EPS	9.73	9.66	13.21	9.50	8.01	16.34	14.25	-6.15%
YoY %	0.72%	-26.87%	39.05%	18.60%	-50.98%	14.67%	-	-
Horiz. %	68.28%	67.79%	92.70%	66.67%	56.21%	114.67%	100.00%	-
EY	10.27	10.35	7.57	10.53	12.49	6.12	7.02	6.54%
YoY %	-0.77%	36.72%	-28.11%	-15.69%	104.08%	-12.82%	-	-
Horiz. %	146.30%	147.44%	107.83%	150.00%	177.92%	87.18%	100.00%	-
DY	2.87	3.40	3.03	4.24	5.03	2.32	2.34	3.45%
YoY %	-15.59%	12.21%	-28.54%	-15.71%	116.81%	-0.85%	-	-
Horiz. %	122.65%	145.30%	129.49%	181.20%	214.96%	99.15%	100.00%	-
P/NAPS	1.27	1.42	1.88	1.31	1.07	1.79	1.27	0.00%
YoY %	-10.56%	-24.47%	43.51%	22.43%	-40.22%	40.94%	-	-
Horiz. %	100.00%	111.81%	148.03%	103.15%	84.25%	140.94%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	28/02/12	22/02/11	25/02/10	24/02/09	28/02/08	28/02/07	-
Price	7.76	7.80	8.17	5.28	3.74	5.20	4.38	-
P/RPS	2.19	2.38	2.86	2.10	1.34	1.68	1.45	7.10%
YoY %	-7.98%	-16.78%	36.19%	56.72%	-20.24%	15.86%	-	-
Horiz. %	151.03%	164.14%	197.24%	144.83%	92.41%	115.86%	100.00%	-
P/EPS	9.82	10.07	12.38	9.46	7.68	14.53	18.25	-9.80%
YoY %	-2.48%	-18.66%	30.87%	23.18%	-47.14%	-20.38%	-	-
Horiz. %	53.81%	55.18%	67.84%	51.84%	42.08%	79.62%	100.00%	-
EY	10.18	9.93	8.08	10.57	13.02	6.88	5.48	10.86%
YoY %	2.52%	22.90%	-23.56%	-18.82%	89.24%	25.55%	-	-
Horiz. %	185.77%	181.20%	147.45%	192.88%	237.59%	125.55%	100.00%	-
DY	2.85	3.26	3.23	4.25	5.24	2.62	1.83	7.65%
YoY %	-12.58%	0.93%	-24.00%	-18.89%	100.00%	43.17%	-	-
Horiz. %	155.74%	178.14%	176.50%	232.24%	286.34%	143.17%	100.00%	-
P/NAPS	1.28	1.48	1.76	1.31	1.03	1.59	1.62	-3.84%
YoY %	-13.51%	-15.91%	34.35%	27.18%	-35.22%	-1.85%	-	-
Horiz. %	79.01%	91.36%	108.64%	80.86%	63.58%	98.15%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

668

HLIND

HONG LEONG INDUSTRIES BHD

635

MPI

MALAYSIAN PACIFIC INDUSTRIES

615

YTLPOWR

YTL POWER INTERNATIONAL BHD

611

NOTION

NOTION VTEC BHD

553

DNEX

DAGANG NEXCHANGE BERHAD

522

SNS

SNS NETWORK TECHNOLOGY BERHAD

396

HEXCAP

HEXTAR CAPITAL BERHAD

374

GENTING

GENTING BHD

373

Daily Stocks

INGENIEU

0.06

-0.005

215,802,400

HSI-HUZ

0.19

-0.005

211,225,200

HSI-CXF

0.115

-0.005

143,009,900

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.14

-0.005

112,816,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU8

0.08

+0.005

73,910,900

AHB-WC

0.07

+0.005

61,883,600

E&O-LR

0.055

+0.01

56,261,700

JCY

0.74

+0.045

48,353,900

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.98

+0.38

36,900

VSTECS

4.22

+0.22

951,300

NOTION-WD

1.96

+0.18

1,878,000

PANAMY

20.18

+0.18

1,500

NOTION

2.23

+0.17

15,020,500

AJI

15.36

+0.16

60,200

ECOWLD-C26

0.16

+0.15

20,000

HLBANK

19.30

+0.14

91,800

UTDPLT

24.06

+0.12

70,200

More gainer Stocks

NESTLE

121.30

-1.20

4,000

KLK

20.60

-0.38

186,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KESM

7.01

-0.17

39,700

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

IOIPG

2.15

-0.10

11,036,500

AEON-C31

0.05

-0.10

3,811,200

YTLPOWR-C39

0.83

-0.095

10,000

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