[RHBBANK] YoY Cumulative Quarter 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
Cumulative 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	238.86	219.69	184.03	164.08	141.05	124.45	137.65	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%	-
EPS	46.75	42.00	40.94	38.72	32.58	27.56	24.06	11.70%
YoY %	11.31%	2.59%	5.73%	18.85%	18.21%	14.55%	-	-
Horiz. %	194.31%	174.56%	170.16%	160.93%	135.41%	114.55%	100.00%	-
DPS	3.52	9.39	11.45	12.70	13.02	11.09	9.68	-15.50%
YoY %	-62.51%	-17.99%	-9.84%	-2.46%	17.40%	14.57%	-	-
Horiz. %	36.36%	97.00%	118.29%	131.20%	134.50%	114.57%	100.00%	-
NAPS	4.2877	3.7856	3.1404	2.6345	2.2854	1.9952	1.7931	15.63%
YoY %	13.26%	20.55%	19.20%	15.28%	14.54%	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

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