[RHBBANK] YoY Quarter Result on 31-Dec-2010 [#4]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Quarter Result
Revenue	2,512,512	2,227,719	1,921,313	1,707,644	1,390,838	1,509,498	1,516,172	8.77%
YoY %	12.78%	15.95%	12.51%	22.78%	-7.86%	-0.44%	-	-
Horiz. %	165.71%	146.93%	126.72%	112.63%	91.73%	99.56%	100.00%	-
PBT	683,055	560,320	568,698	523,893	377,116	261,954	266,155	16.99%
YoY %	21.90%	-1.47%	8.55%	38.92%	43.96%	-1.58%	-	-
Horiz. %	256.64%	210.52%	213.67%	196.84%	141.69%	98.42%	100.00%	-
Tax	-187,306	-149,291	-145,842	-143,121	-39,178	-65,259	-91,748	12.61%
YoY %	-25.46%	-2.36%	-1.90%	-265.31%	39.97%	28.87%	-	-
Horiz. %	204.15%	162.72%	158.96%	155.99%	42.70%	71.13%	100.00%	-
NP	495,749	411,029	422,856	380,772	337,938	196,695	174,407	19.00%
YoY %	20.61%	-2.80%	11.05%	12.68%	71.81%	12.78%	-	-
Horiz. %	284.25%	235.67%	242.45%	218.32%	193.76%	112.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	504,517	407,864	422,549	380,145	336,384	196,899	173,180	19.48%
YoY %	23.70%	-3.48%	11.15%	13.01%	70.84%	13.70%	-	-
Horiz. %	291.33%	235.51%	243.99%	219.51%	194.24%	113.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.42%	26.64%	25.64%	27.32%	10.39%	24.91%	34.47%	-
YoY %	2.93%	3.90%	-6.15%	162.95%	-58.29%	-27.73%	-	-
Horiz. %	79.55%	77.28%	74.38%	79.26%	30.14%	72.27%	100.00%	-
Total Cost	2,016,763	1,816,690	1,498,457	1,326,872	1,052,900	1,312,803	1,341,765	7.02%
YoY %	11.01%	21.24%	12.93%	26.02%	-19.80%	-2.16%	-	-
Horiz. %	150.31%	135.40%	111.68%	98.89%	78.47%	97.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,656,667	14,454,127	11,025,063	9,943,905	8,711,482	7,854,322	7,078,732	15.31%
YoY %	15.24%	31.10%	10.87%	14.15%	10.91%	10.96%	-	-
Horiz. %	235.31%	204.19%	155.75%	140.48%	123.07%	110.96%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	261,131	383,773	383,892	459,180	376,275	229,354	294,406	-1.97%
YoY %	-31.96%	-0.03%	-16.40%	22.03%	64.06%	-22.10%	-	-
Horiz. %	88.70%	130.36%	130.40%	155.97%	127.81%	77.90%	100.00%	-
Div Payout %	51.76%	94.09%	90.85%	120.79%	111.86%	116.48%	170.00%	-
YoY %	-44.99%	3.57%	-24.79%	7.98%	-3.97%	-31.48%	-	-
Horiz. %	30.45%	55.35%	53.44%	71.05%	65.80%	68.52%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	16,656,667	14,454,127	11,025,063	9,943,905	8,711,482	7,854,322	7,078,732	15.31%
YoY %	15.24%	31.10%	10.87%	14.15%	10.91%	10.96%	-	-
Horiz. %	235.31%	204.19%	155.75%	140.48%	123.07%	110.96%	100.00%	-
NOSH	2,535,261	2,385,169	2,205,012	2,147,711	2,156,307	2,163,725	2,164,750	2.66%
YoY %	6.29%	8.17%	2.67%	-0.40%	-0.34%	-0.05%	-	-
Horiz. %	117.12%	110.18%	101.86%	99.21%	99.61%	99.95%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	19.73%	18.45%	22.01%	22.30%	24.30%	13.03%	11.50%	-
YoY %	6.94%	-16.17%	-1.30%	-8.23%	86.49%	13.30%	-	-
Horiz. %	171.57%	160.43%	191.39%	193.91%	211.30%	113.30%	100.00%	-
ROE	3.03%	2.82%	3.83%	3.82%	3.86%	2.51%	2.45%	-
YoY %	7.45%	-26.37%	0.26%	-1.04%	53.78%	2.45%	-	-
Horiz. %	123.67%	115.10%	156.33%	155.92%	157.55%	102.45%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	99.10	93.40	87.13	79.51	64.50	69.76	70.04	5.94%
YoY %	6.10%	7.20%	9.58%	23.27%	-7.54%	-0.40%	-	-
Horiz. %	141.49%	133.35%	124.40%	113.52%	92.09%	99.60%	100.00%	-
EPS	19.90	17.10	19.20	17.70	15.60	9.10	8.00	16.38%
YoY %	16.37%	-10.94%	8.47%	13.46%	71.43%	13.75%	-	-
Horiz. %	248.75%	213.75%	240.00%	221.25%	195.00%	113.75%	100.00%	-
DPS	10.30	16.09	17.41	21.38	17.45	10.60	13.60	-4.52%
YoY %	-35.99%	-7.58%	-18.57%	22.52%	64.62%	-22.06%	-	-
Horiz. %	75.74%	118.31%	128.01%	157.21%	128.31%	77.94%	100.00%	-
NAPS	6.57	6.06	5.00	4.63	4.04	3.63	3.27	12.31%
YoY %	8.42%	21.20%	7.99%	14.60%	11.29%	11.01%	-	-
Horiz. %	200.92%	185.32%	152.91%	141.59%	123.55%	111.01%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,147,711
RPS	57.63	51.10	44.07	39.17	31.90	34.63	34.78	8.77%
YoY %	12.78%	15.95%	12.51%	22.79%	-7.88%	-0.43%	-	-
Horiz. %	165.70%	146.92%	126.71%	112.62%	91.72%	99.57%	100.00%	-
EPS	11.57	9.36	9.69	8.72	7.72	4.52	3.97	19.49%
YoY %	23.61%	-3.41%	11.12%	12.95%	70.80%	13.85%	-	-
Horiz. %	291.44%	235.77%	244.08%	219.65%	194.46%	113.85%	100.00%	-
DPS	5.99	8.80	8.81	10.53	8.63	5.26	6.75	-1.96%
YoY %	-31.93%	-0.11%	-16.33%	22.02%	64.07%	-22.07%	-	-
Horiz. %	88.74%	130.37%	130.52%	156.00%	127.85%	77.93%	100.00%	-
NAPS	3.8208	3.3156	2.529	2.281	1.9983	1.8017	1.6238	15.31%
YoY %	15.24%	31.10%	10.87%	14.15%	10.91%	10.96%	-	-
Horiz. %	235.30%	204.19%	155.75%	140.47%	123.06%	110.96%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	7.90	7.69	7.48	8.72	5.30	3.90	5.85	-
P/RPS	7.97	8.23	8.58	10.97	8.22	5.59	8.35	-0.77%
YoY %	-3.16%	-4.08%	-21.79%	33.45%	47.05%	-33.05%	-	-
Horiz. %	95.45%	98.56%	102.75%	131.38%	98.44%	66.95%	100.00%	-
P/EPS	39.70	44.97	39.03	49.27	33.97	42.86	73.13	-9.67%
YoY %	-11.72%	15.22%	-20.78%	45.04%	-20.74%	-41.39%	-	-
Horiz. %	54.29%	61.49%	53.37%	67.37%	46.45%	58.61%	100.00%	-
EY	2.52	2.22	2.56	2.03	2.94	2.33	1.37	10.68%
YoY %	13.51%	-13.28%	26.11%	-30.95%	26.18%	70.07%	-	-
Horiz. %	183.94%	162.04%	186.86%	148.18%	214.60%	170.07%	100.00%	-
DY	1.30	2.09	2.33	2.45	3.29	2.72	2.32	-9.19%
YoY %	-37.80%	-10.30%	-4.90%	-25.53%	20.96%	17.24%	-	-
Horiz. %	56.03%	90.09%	100.43%	105.60%	141.81%	117.24%	100.00%	-
P/NAPS	1.20	1.27	1.50	1.88	1.31	1.07	1.79	-6.44%
YoY %	-5.51%	-15.33%	-20.21%	43.51%	22.43%	-40.22%	-	-
Horiz. %	67.04%	70.95%	83.80%	105.03%	73.18%	59.78%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/14	26/02/13	28/02/12	22/02/11	25/02/10	24/02/09	28/02/08	-
Price	7.77	7.76	7.80	8.17	5.28	3.74	5.20	-
P/RPS	7.84	8.31	8.95	10.28	8.19	5.36	7.42	0.92%
YoY %	-5.66%	-7.15%	-12.94%	25.52%	52.80%	-27.76%	-	-
Horiz. %	105.66%	111.99%	120.62%	138.54%	110.38%	72.24%	100.00%	-
P/EPS	39.05	45.38	40.70	46.16	33.85	41.10	65.00	-8.13%
YoY %	-13.95%	11.50%	-11.83%	36.37%	-17.64%	-36.77%	-	-
Horiz. %	60.08%	69.82%	62.62%	71.02%	52.08%	63.23%	100.00%	-
EY	2.56	2.20	2.46	2.17	2.95	2.43	1.54	8.83%
YoY %	16.36%	-10.57%	13.36%	-26.44%	21.40%	57.79%	-	-
Horiz. %	166.23%	142.86%	159.74%	140.91%	191.56%	157.79%	100.00%	-
DY	1.33	2.07	2.23	2.62	3.30	2.83	2.62	-10.67%
YoY %	-35.75%	-7.17%	-14.89%	-20.61%	16.61%	8.02%	-	-
Horiz. %	50.76%	79.01%	85.11%	100.00%	125.95%	108.02%	100.00%	-
P/NAPS	1.18	1.28	1.56	1.76	1.31	1.03	1.59	-4.84%
YoY %	-7.81%	-17.95%	-11.36%	34.35%	27.18%	-35.22%	-	-
Horiz. %	74.21%	80.50%	98.11%	110.69%	82.39%	64.78%	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