[RHBBANK] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Cumulative Result
Revenue	10,776,708	10,413,246	9,577,195	8,022,726	7,153,144	6,149,070	5,425,446	12.11%
YoY %	3.49%	8.73%	19.38%	12.16%	16.33%	13.34%	-	-
Horiz. %	198.63%	191.93%	176.52%	147.87%	131.84%	113.34%	100.00%	-
PBT	2,250,584	2,735,053	2,470,767	2,384,623	2,249,878	1,899,289	1,538,420	6.54%
YoY %	-17.71%	10.70%	3.61%	5.99%	18.46%	23.46%	-	-
Horiz. %	146.29%	177.78%	160.60%	155.00%	146.25%	123.46%	100.00%	-
Tax	-582,032	-671,589	-627,229	-594,854	-559,846	-470,744	-329,814	9.92%
YoY %	13.34%	-7.07%	-5.44%	-6.25%	-18.93%	-42.73%	-	-
Horiz. %	176.47%	203.63%	190.18%	180.36%	169.75%	142.73%	100.00%	-
NP	1,668,552	2,063,464	1,843,538	1,789,769	1,690,032	1,428,545	1,208,606	5.51%
YoY %	-19.14%	11.93%	3.00%	5.90%	18.30%	18.20%	-	-
Horiz. %	138.06%	170.73%	152.53%	148.09%	139.83%	118.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,664,972	2,038,000	1,831,190	1,784,742	1,687,913	1,420,258	1,201,363	5.58%
YoY %	-18.30%	11.29%	2.60%	5.74%	18.85%	18.22%	-	-
Horiz. %	138.59%	169.64%	152.43%	148.56%	140.50%	118.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	24.55%	25.39%	24.95%	24.88%	24.79%	21.44%	-
YoY %	5.34%	-3.31%	1.76%	0.28%	0.36%	15.62%	-	-
Horiz. %	120.62%	114.51%	118.42%	116.37%	116.04%	115.62%	100.00%	-
Total Cost	9,108,156	8,349,782	7,733,657	6,232,957	5,463,112	4,720,525	4,216,840	13.68%
YoY %	9.08%	7.97%	24.08%	14.09%	15.73%	11.94%	-	-
Horiz. %	215.99%	198.01%	183.40%	147.81%	129.55%	111.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,633,629	18,692,321	16,503,317	13,690,552	11,484,920	9,963,325	8,698,040	-4.41%
YoY %	-64.51%	13.26%	20.55%	19.20%	15.27%	14.55%	-	-
Horiz. %	76.27%	214.90%	189.74%	157.40%	132.04%	114.55%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	424,812	153,425	409,443	499,050	553,760	567,672	483,344	-2.12%
YoY %	176.89%	-62.53%	-17.96%	-9.88%	-2.45%	17.45%	-	-
Horiz. %	87.89%	31.74%	84.71%	103.25%	114.57%	117.45%	100.00%	-
Div Payout %	25.51%	7.53%	22.36%	27.96%	32.81%	39.97%	40.23%	-
YoY %	238.78%	-66.32%	-20.03%	-14.78%	-17.91%	-0.65%	-	-
Horiz. %	63.41%	18.72%	55.58%	69.50%	81.56%	99.35%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	6,633,629	18,692,321	16,503,317	13,690,552	11,484,920	9,963,325	8,698,040	-4.41%
YoY %	-64.51%	13.26%	20.55%	19.20%	15.27%	14.55%	-	-
Horiz. %	76.27%	214.90%	189.74%	157.40%	132.04%	114.55%	100.00%	-
NOSH	2,601,423	2,557,089	2,511,920	2,259,167	2,179,301	2,151,906	2,152,980	3.20%
YoY %	1.73%	1.80%	11.19%	3.66%	1.27%	-0.05%	-	-
Horiz. %	120.83%	118.77%	116.67%	104.93%	101.22%	99.95%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	15.48%	19.82%	19.25%	22.31%	23.63%	23.23%	22.28%	-
YoY %	-21.90%	2.96%	-13.72%	-5.59%	1.72%	4.26%	-	-
Horiz. %	69.48%	88.96%	86.40%	100.13%	106.06%	104.26%	100.00%	-
ROE	25.10%	10.90%	11.10%	13.04%	14.70%	14.25%	13.81%	-
YoY %	130.28%	-1.80%	-14.88%	-11.29%	3.16%	3.19%	-	-
Horiz. %	181.75%	78.93%	80.38%	94.42%	106.44%	103.19%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	414.26	407.23	381.27	355.12	328.23	285.75	252.00	8.63%
YoY %	1.73%	6.81%	7.36%	8.19%	14.87%	13.39%	-	-
Horiz. %	164.39%	161.60%	151.30%	140.92%	130.25%	113.39%	100.00%	-
EPS	24.20	79.70	72.90	79.00	77.50	66.00	55.80	-12.99%
YoY %	-69.64%	9.33%	-7.72%	1.94%	17.42%	18.28%	-	-
Horiz. %	43.37%	142.83%	130.65%	141.58%	138.89%	118.28%	100.00%	-
DPS	16.33	6.00	16.30	22.09	25.41	26.38	22.45	-5.16%
YoY %	172.17%	-63.19%	-26.21%	-13.07%	-3.68%	17.51%	-	-
Horiz. %	72.74%	26.73%	72.61%	98.40%	113.18%	117.51%	100.00%	-
NAPS	2.55	7.31	6.57	6.06	5.27	4.63	4.04	-7.37%
YoY %	-65.12%	11.26%	8.42%	14.99%	13.82%	14.60%	-	-
Horiz. %	63.12%	180.94%	162.62%	150.00%	130.45%	114.60%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 2,385,169
RPS	247.17	238.84	219.66	184.01	164.06	141.03	124.44	12.11%
YoY %	3.49%	8.73%	19.37%	12.16%	16.33%	13.33%	-	-
Horiz. %	198.63%	191.93%	176.52%	147.87%	131.84%	113.33%	100.00%	-
EPS	38.19	46.74	42.00	40.93	38.71	32.57	27.55	5.59%
YoY %	-18.29%	11.29%	2.61%	5.73%	18.85%	18.22%	-	-
Horiz. %	138.62%	169.66%	152.45%	148.57%	140.51%	118.22%	100.00%	-
DPS	9.74	3.52	9.39	11.45	12.70	13.02	11.09	-2.13%
YoY %	176.70%	-62.51%	-17.99%	-9.84%	-2.46%	17.40%	-	-
Horiz. %	87.83%	31.74%	84.67%	103.25%	114.52%	117.40%	100.00%	-
NAPS	1.5215	4.2873	3.7852	3.1401	2.6342	2.2852	1.995	-4.41%
YoY %	-64.51%	13.26%	20.54%	19.21%	15.27%	14.55%	-	-
Horiz. %	76.27%	214.90%	189.73%	157.40%	132.04%	114.55%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	5.67	7.62	7.90	7.69	7.48	8.72	5.30	-
P/RPS	1.37	1.87	2.07	2.17	2.28	3.05	2.10	-6.86%
YoY %	-26.74%	-9.66%	-4.61%	-4.82%	-25.25%	45.24%	-	-
Horiz. %	65.24%	89.05%	98.57%	103.33%	108.57%	145.24%	100.00%	-
P/EPS	8.86	9.56	10.84	9.73	9.66	13.21	9.50	-1.15%
YoY %	-7.32%	-11.81%	11.41%	0.72%	-26.87%	39.05%	-	-
Horiz. %	93.26%	100.63%	114.11%	102.42%	101.68%	139.05%	100.00%	-
EY	11.29	10.46	9.23	10.27	10.35	7.57	10.53	1.16%
YoY %	7.93%	13.33%	-10.13%	-0.77%	36.72%	-28.11%	-	-
Horiz. %	107.22%	99.34%	87.65%	97.53%	98.29%	71.89%	100.00%	-
DY	2.88	0.79	2.06	2.87	3.40	3.03	4.24	-6.24%
YoY %	264.56%	-61.65%	-28.22%	-15.59%	12.21%	-28.54%	-	-
Horiz. %	67.92%	18.63%	48.58%	67.69%	80.19%	71.46%	100.00%	-
P/NAPS	2.22	1.04	1.20	1.27	1.42	1.88	1.31	9.18%
YoY %	113.46%	-13.33%	-5.51%	-10.56%	-24.47%	43.51%	-	-
Horiz. %	169.47%	79.39%	91.60%	96.95%	108.40%	143.51%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	26/02/16	27/02/15	24/02/14	26/02/13	28/02/12	22/02/11	25/02/10	-
Price	5.35	7.96	7.77	7.76	7.80	8.17	5.28	-
P/RPS	1.29	1.95	2.04	2.19	2.38	2.86	2.10	-7.79%
YoY %	-33.85%	-4.41%	-6.85%	-7.98%	-16.78%	36.19%	-	-
Horiz. %	61.43%	92.86%	97.14%	104.29%	113.33%	136.19%	100.00%	-
P/EPS	8.36	9.99	10.66	9.82	10.07	12.38	9.46	-2.03%
YoY %	-16.32%	-6.29%	8.55%	-2.48%	-18.66%	30.87%	-	-
Horiz. %	88.37%	105.60%	112.68%	103.81%	106.45%	130.87%	100.00%	-
EY	11.96	10.01	9.38	10.18	9.93	8.08	10.57	2.07%
YoY %	19.48%	6.72%	-7.86%	2.52%	22.90%	-23.56%	-	-
Horiz. %	113.15%	94.70%	88.74%	96.31%	93.95%	76.44%	100.00%	-
DY	3.05	0.75	2.10	2.85	3.26	3.23	4.25	-5.37%
YoY %	306.67%	-64.29%	-26.32%	-12.58%	0.93%	-24.00%	-	-
Horiz. %	71.76%	17.65%	49.41%	67.06%	76.71%	76.00%	100.00%	-
P/NAPS	2.10	1.09	1.18	1.28	1.48	1.76	1.31	8.17%
YoY %	92.66%	-7.63%	-7.81%	-13.51%	-15.91%	34.35%	-	-
Horiz. %	160.31%	83.21%	90.08%	97.71%	112.98%	134.35%	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