[RHBBANK] YoY Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	2,452,625	2,339,580	1,931,259	1,792,616	1,436,478	1,338,919	1,498,764	8.55%
YoY %	4.83%	21.14%	7.73%	24.79%	7.29%	-10.67%	-	-
Horiz. %	163.64%	156.10%	128.86%	119.61%	95.84%	89.33%	100.00%	-
PBT	739,127	553,667	603,234	510,854	447,948	400,061	361,886	12.63%
YoY %	33.50%	-8.22%	18.08%	14.04%	11.97%	10.55%	-	-
Horiz. %	204.24%	152.99%	166.69%	141.16%	123.78%	110.55%	100.00%	-
Tax	-179,848	-134,497	-149,048	-128,641	-107,272	-96,254	-90,010	12.22%
YoY %	-33.72%	9.76%	-15.86%	-19.92%	-11.45%	-6.94%	-	-
Horiz. %	199.81%	149.42%	165.59%	142.92%	119.18%	106.94%	100.00%	-
NP	559,279	419,170	454,186	382,213	340,676	303,807	271,876	12.76%
YoY %	33.43%	-7.71%	18.83%	12.19%	12.14%	11.74%	-	-
Horiz. %	205.71%	154.18%	167.06%	140.58%	125.31%	111.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	556,508	410,333	453,845	381,398	339,030	301,529	271,069	12.73%
YoY %	35.62%	-9.59%	19.00%	12.50%	12.44%	11.24%	-	-
Horiz. %	205.30%	151.38%	167.43%	140.70%	125.07%	111.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.33%	24.29%	24.71%	25.18%	23.95%	24.06%	24.87%	-
YoY %	0.16%	-1.70%	-1.87%	5.14%	-0.46%	-3.26%	-	-
Horiz. %	97.83%	97.67%	99.36%	101.25%	96.30%	96.74%	100.00%	-
Total Cost	1,893,346	1,920,410	1,477,073	1,410,403	1,095,802	1,035,112	1,226,888	7.49%
YoY %	-1.41%	30.01%	4.73%	28.71%	5.86%	-15.63%	-	-
Horiz. %	154.32%	156.53%	120.39%	114.96%	89.32%	84.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,711,692	15,791,603	12,309,161	8,672,944	9,328,724	8,055,131	7,206,992	16.15%
YoY %	12.16%	28.29%	41.93%	-7.03%	15.81%	11.77%	-	-
Horiz. %	245.76%	219.12%	170.79%	120.34%	129.44%	111.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	149,211	132,832	173,458	107,971	107,688	193,620	-
YoY %	-	12.33%	-23.42%	60.65%	0.26%	-44.38%	-	-
Horiz. %	-	77.06%	68.60%	89.59%	55.76%	55.62%	100.00%	-
Div Payout %	-	36.36%	29.27%	45.48%	31.85%	35.71%	71.43%	-
YoY %	-	24.22%	-35.64%	42.79%	-10.81%	-50.01%	-	-
Horiz. %	-	50.90%	40.98%	63.67%	44.59%	49.99%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	17,711,692	15,791,603	12,309,161	8,672,944	9,328,724	8,055,131	7,206,992	16.15%
YoY %	12.16%	28.29%	41.93%	-7.03%	15.81%	11.77%	-	-
Horiz. %	245.76%	219.12%	170.79%	120.34%	129.44%	111.77%	100.00%	-
NOSH	2,541,132	2,486,866	2,213,878	2,168,236	2,159,426	2,153,778	2,151,341	2.81%
YoY %	2.18%	12.33%	2.11%	0.41%	0.26%	0.11%	-	-
Horiz. %	118.12%	115.60%	102.91%	100.79%	100.38%	100.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	22.80%	17.92%	23.52%	21.32%	23.72%	22.69%	18.14%	-
YoY %	27.23%	-23.81%	10.32%	-10.12%	4.54%	25.08%	-	-
Horiz. %	125.69%	98.79%	129.66%	117.53%	130.76%	125.08%	100.00%	-
ROE	3.14%	2.60%	3.69%	4.40%	3.63%	3.74%	3.76%	-
YoY %	20.77%	-29.54%	-16.14%	21.21%	-2.94%	-0.53%	-	-
Horiz. %	83.51%	69.15%	98.14%	117.02%	96.54%	99.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	96.52	94.08	87.23	82.68	66.52	62.17	69.67	5.58%
YoY %	2.59%	7.85%	5.50%	24.29%	7.00%	-10.77%	-	-
Horiz. %	138.54%	135.04%	125.20%	118.67%	95.48%	89.23%	100.00%	-
EPS	21.90	16.50	20.50	17.60	15.70	14.00	12.60	9.64%
YoY %	32.73%	-19.51%	16.48%	12.10%	12.14%	11.11%	-	-
Horiz. %	173.81%	130.95%	162.70%	139.68%	124.60%	111.11%	100.00%	-
DPS	0.00	6.00	6.00	8.00	5.00	5.00	9.00	-
YoY %	0.00%	0.00%	-25.00%	60.00%	0.00%	-44.44%	-	-
Horiz. %	0.00%	66.67%	66.67%	88.89%	55.56%	55.56%	100.00%	-
NAPS	6.97	6.35	5.56	4.00	4.32	3.74	3.35	12.98%
YoY %	9.76%	14.21%	39.00%	-7.41%	15.51%	11.64%	-	-
Horiz. %	208.06%	189.55%	165.97%	119.40%	128.96%	111.64%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,168,236
RPS	56.25	53.66	44.30	41.12	32.95	30.71	34.38	8.54%
YoY %	4.83%	21.13%	7.73%	24.80%	7.29%	-10.67%	-	-
Horiz. %	163.61%	156.08%	128.85%	119.60%	95.84%	89.33%	100.00%	-
EPS	12.76	9.41	10.41	8.75	7.78	6.92	6.22	12.71%
YoY %	35.60%	-9.61%	18.97%	12.47%	12.43%	11.25%	-	-
Horiz. %	205.14%	151.29%	167.36%	140.68%	125.08%	111.25%	100.00%	-
DPS	0.00	3.42	3.05	3.98	2.48	2.47	4.44	-
YoY %	0.00%	12.13%	-23.37%	60.48%	0.40%	-44.37%	-	-
Horiz. %	0.00%	77.03%	68.69%	89.64%	55.86%	55.63%	100.00%	-
NAPS	4.0623	3.6219	2.8232	1.9892	2.1396	1.8475	1.653	16.15%
YoY %	12.16%	28.29%	41.93%	-7.03%	15.81%	11.77%	-	-
Horiz. %	245.75%	219.11%	170.79%	120.34%	129.44%	111.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	8.55	8.63	7.40	9.16	5.88	4.14	4.22	-
P/RPS	8.86	9.17	8.48	11.08	8.84	6.66	6.06	6.53%
YoY %	-3.38%	8.14%	-23.47%	25.34%	32.73%	9.90%	-	-
Horiz. %	146.20%	151.32%	139.93%	182.84%	145.87%	109.90%	100.00%	-
P/EPS	39.04	52.30	36.10	52.07	37.45	29.57	33.49	2.58%
YoY %	-25.35%	44.88%	-30.67%	39.04%	26.65%	-11.70%	-	-
Horiz. %	116.57%	156.17%	107.79%	155.48%	111.82%	88.30%	100.00%	-
EY	2.56	1.91	2.77	1.92	2.67	3.38	2.99	-2.55%
YoY %	34.03%	-31.05%	44.27%	-28.09%	-21.01%	13.04%	-	-
Horiz. %	85.62%	63.88%	92.64%	64.21%	89.30%	113.04%	100.00%	-
DY	0.00	0.70	0.81	0.87	0.85	1.21	2.13	-
YoY %	0.00%	-13.58%	-6.90%	2.35%	-29.75%	-43.19%	-	-
Horiz. %	0.00%	32.86%	38.03%	40.85%	39.91%	56.81%	100.00%	-
P/NAPS	1.23	1.36	1.33	2.29	1.36	1.11	1.26	-0.40%
YoY %	-9.56%	2.26%	-41.92%	68.38%	22.52%	-11.90%	-	-
Horiz. %	97.62%	107.94%	105.56%	181.75%	107.94%	88.10%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	30/08/13	27/08/12	24/08/11	24/08/10	24/08/09	29/08/08	-
Price	9.10	7.48	7.24	8.90	6.73	4.60	4.18	-
P/RPS	9.43	7.95	8.30	10.76	10.12	7.40	6.00	7.82%
YoY %	18.62%	-4.22%	-22.86%	6.32%	36.76%	23.33%	-	-
Horiz. %	157.17%	132.50%	138.33%	179.33%	168.67%	123.33%	100.00%	-
P/EPS	41.55	45.33	35.32	50.60	42.87	32.86	33.17	3.82%
YoY %	-8.34%	28.34%	-30.20%	18.03%	30.46%	-0.93%	-	-
Horiz. %	125.26%	136.66%	106.48%	152.55%	129.24%	99.07%	100.00%	-
EY	2.41	2.21	2.83	1.98	2.33	3.04	3.01	-3.63%
YoY %	9.05%	-21.91%	42.93%	-15.02%	-23.36%	1.00%	-	-
Horiz. %	80.07%	73.42%	94.02%	65.78%	77.41%	101.00%	100.00%	-
DY	0.00	0.80	0.83	0.90	0.74	1.09	2.15	-
YoY %	0.00%	-3.61%	-7.78%	21.62%	-32.11%	-49.30%	-	-
Horiz. %	0.00%	37.21%	38.60%	41.86%	34.42%	50.70%	100.00%	-
P/NAPS	1.31	1.18	1.30	2.23	1.56	1.23	1.25	0.78%
YoY %	11.02%	-9.23%	-41.70%	42.95%	26.83%	-1.60%	-	-
Horiz. %	104.80%	94.40%	104.00%	178.40%	124.80%	98.40%	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