[RHBBANK] YoY Quarter Result on 31-Dec-2013 [#4]

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Quarter Result
Revenue	2,557,553	2,818,305	2,835,305	2,512,512	2,227,719	1,921,313	1,707,644	6.95%
YoY %	-9.25%	-0.60%	12.85%	12.78%	15.95%	12.51%	-	-
Horiz. %	149.77%	165.04%	166.04%	147.13%	130.46%	112.51%	100.00%	-
PBT	344,411	518,076	643,586	683,055	560,320	568,698	523,893	-6.74%
YoY %	-33.52%	-19.50%	-5.78%	21.90%	-1.47%	8.55%	-	-
Horiz. %	65.74%	98.89%	122.85%	130.38%	106.95%	108.55%	100.00%	-
Tax	-87,693	-152,947	-144,616	-187,306	-149,291	-145,842	-143,121	-7.83%
YoY %	42.66%	-5.76%	22.79%	-25.46%	-2.36%	-1.90%	-	-
Horiz. %	61.27%	106.87%	101.04%	130.87%	104.31%	101.90%	100.00%	-
NP	256,718	365,129	498,970	495,749	411,029	422,856	380,772	-6.35%
YoY %	-29.69%	-26.82%	0.65%	20.61%	-2.80%	11.05%	-	-
Horiz. %	67.42%	95.89%	131.04%	130.20%	107.95%	111.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	261,243	363,374	486,191	504,517	407,864	422,549	380,145	-6.05%
YoY %	-28.11%	-25.26%	-3.63%	23.70%	-3.48%	11.15%	-	-
Horiz. %	68.72%	95.59%	127.90%	132.72%	107.29%	111.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.46%	29.52%	22.47%	27.42%	26.64%	25.64%	27.32%	-
YoY %	-13.75%	31.38%	-18.05%	2.93%	3.90%	-6.15%	-	-
Horiz. %	93.19%	108.05%	82.25%	100.37%	97.51%	93.85%	100.00%	-
Total Cost	2,300,835	2,453,176	2,336,335	2,016,763	1,816,690	1,498,457	1,326,872	9.59%
YoY %	-6.21%	5.00%	15.85%	11.01%	21.24%	12.93%	-	-
Horiz. %	173.40%	184.88%	176.08%	151.99%	136.92%	112.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,734,444	6,774,000	18,804,530	16,656,667	14,454,127	11,025,063	9,943,905	13.90%
YoY %	220.85%	-63.98%	12.89%	15.24%	31.10%	10.87%	-	-
Horiz. %	218.57%	68.12%	189.11%	167.51%	145.36%	110.87%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	280,703	433,801	154,346	261,131	383,773	383,892	459,180	-7.86%
YoY %	-35.29%	181.06%	-40.89%	-31.96%	-0.03%	-16.40%	-	-
Horiz. %	61.13%	94.47%	33.61%	56.87%	83.58%	83.60%	100.00%	-
Div Payout %	107.45%	119.38%	31.75%	51.76%	94.09%	90.85%	120.79%	-
YoY %	-9.99%	276.00%	-38.66%	-44.99%	3.57%	-24.79%	-	-
Horiz. %	88.96%	98.83%	26.29%	42.85%	77.90%	75.21%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	21,734,444	6,774,000	18,804,530	16,656,667	14,454,127	11,025,063	9,943,905	13.90%
YoY %	220.85%	-63.98%	12.89%	15.24%	31.10%	10.87%	-	-
Horiz. %	218.57%	68.12%	189.11%	167.51%	145.36%	110.87%	100.00%	-
NOSH	4,010,045	2,656,470	2,572,439	2,535,261	2,385,169	2,205,012	2,147,711	10.95%
YoY %	50.95%	3.27%	1.47%	6.29%	8.17%	2.67%	-	-
Horiz. %	186.71%	123.69%	119.78%	118.04%	111.06%	102.67%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	10.04%	12.96%	17.60%	19.73%	18.45%	22.01%	22.30%	-
YoY %	-22.53%	-26.36%	-10.80%	6.94%	-16.17%	-1.30%	-	-
Horiz. %	45.02%	58.12%	78.92%	88.48%	82.74%	98.70%	100.00%	-
ROE	1.20%	5.36%	2.59%	3.03%	2.82%	3.83%	3.82%	-
YoY %	-77.61%	106.95%	-14.52%	7.45%	-26.37%	0.26%	-	-
Horiz. %	31.41%	140.31%	67.80%	79.32%	73.82%	100.26%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	63.78	106.09	110.22	99.10	93.40	87.13	79.51	-3.60%
YoY %	-39.88%	-3.75%	11.22%	6.10%	7.20%	9.58%	-	-
Horiz. %	80.22%	133.43%	138.62%	124.64%	117.47%	109.58%	100.00%	-
EPS	6.50	5.30	18.90	19.90	17.10	19.20	17.70	-15.36%
YoY %	22.64%	-71.96%	-5.03%	16.37%	-10.94%	8.47%	-	-
Horiz. %	36.72%	29.94%	106.78%	112.43%	96.61%	108.47%	100.00%	-
DPS	7.00	16.33	6.00	10.30	16.09	17.41	21.38	-16.96%
YoY %	-57.13%	172.17%	-41.75%	-35.99%	-7.58%	-18.57%	-	-
Horiz. %	32.74%	76.38%	28.06%	48.18%	75.26%	81.43%	100.00%	-
NAPS	5.42	2.55	7.31	6.57	6.06	5.00	4.63	2.65%
YoY %	112.55%	-65.12%	11.26%	8.42%	21.20%	7.99%	-	-
Horiz. %	117.06%	55.08%	157.88%	141.90%	130.89%	107.99%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,535,261
RPS	59.67	65.75	66.15	58.62	51.97	44.82	39.84	6.95%
YoY %	-9.25%	-0.60%	12.85%	12.80%	15.95%	12.50%	-	-
Horiz. %	149.77%	165.04%	166.04%	147.14%	130.45%	112.50%	100.00%	-
EPS	6.09	8.48	11.34	11.77	9.52	9.86	8.87	-6.06%
YoY %	-28.18%	-25.22%	-3.65%	23.63%	-3.45%	11.16%	-	-
Horiz. %	68.66%	95.60%	127.85%	132.69%	107.33%	111.16%	100.00%	-
DPS	6.55	10.12	3.60	6.09	8.95	8.96	10.71	-7.86%
YoY %	-35.28%	181.11%	-40.89%	-31.96%	-0.11%	-16.34%	-	-
Horiz. %	61.16%	94.49%	33.61%	56.86%	83.57%	83.66%	100.00%	-
NAPS	5.0706	1.5804	4.3871	3.886	3.3721	2.5721	2.3199	13.90%
YoY %	220.84%	-63.98%	12.90%	15.24%	31.10%	10.87%	-	-
Horiz. %	218.57%	68.12%	189.11%	167.51%	145.36%	110.87%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	4.71	5.67	7.62	7.90	7.69	7.48	8.72	-
P/RPS	7.38	5.34	6.91	7.97	8.23	8.58	10.97	-6.38%
YoY %	38.20%	-22.72%	-13.30%	-3.16%	-4.08%	-21.79%	-	-
Horiz. %	67.27%	48.68%	62.99%	72.65%	75.02%	78.21%	100.00%	-
P/EPS	72.30	41.45	40.32	39.70	44.97	39.03	49.27	6.59%
YoY %	74.43%	2.80%	1.56%	-11.72%	15.22%	-20.78%	-	-
Horiz. %	146.74%	84.13%	81.83%	80.58%	91.27%	79.22%	100.00%	-
EY	1.38	2.41	2.48	2.52	2.22	2.56	2.03	-6.22%
YoY %	-42.74%	-2.82%	-1.59%	13.51%	-13.28%	26.11%	-	-
Horiz. %	67.98%	118.72%	122.17%	124.14%	109.36%	126.11%	100.00%	-
DY	1.49	2.88	0.79	1.30	2.09	2.33	2.45	-7.94%
YoY %	-48.26%	264.56%	-39.23%	-37.80%	-10.30%	-4.90%	-	-
Horiz. %	60.82%	117.55%	32.24%	53.06%	85.31%	95.10%	100.00%	-
P/NAPS	0.87	2.22	1.04	1.20	1.27	1.50	1.88	-12.04%
YoY %	-60.81%	113.46%	-13.33%	-5.51%	-15.33%	-20.21%	-	-
Horiz. %	46.28%	118.09%	55.32%	63.83%	67.55%	79.79%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	24/02/17	26/02/16	27/02/15	24/02/14	26/02/13	28/02/12	22/02/11	-
Price	4.93	5.35	7.96	7.77	7.76	7.80	8.17	-
P/RPS	7.73	5.04	7.22	7.84	8.31	8.95	10.28	-4.63%
YoY %	53.37%	-30.19%	-7.91%	-5.66%	-7.15%	-12.94%	-	-
Horiz. %	75.19%	49.03%	70.23%	76.26%	80.84%	87.06%	100.00%	-
P/EPS	75.67	39.11	42.12	39.05	45.38	40.70	46.16	8.57%
YoY %	93.48%	-7.15%	7.86%	-13.95%	11.50%	-11.83%	-	-
Horiz. %	163.93%	84.73%	91.25%	84.60%	98.31%	88.17%	100.00%	-
EY	1.32	2.56	2.37	2.56	2.20	2.46	2.17	-7.94%
YoY %	-48.44%	8.02%	-7.42%	16.36%	-10.57%	13.36%	-	-
Horiz. %	60.83%	117.97%	109.22%	117.97%	101.38%	113.36%	100.00%	-
DY	1.42	3.05	0.75	1.33	2.07	2.23	2.62	-9.69%
YoY %	-53.44%	306.67%	-43.61%	-35.75%	-7.17%	-14.89%	-	-
Horiz. %	54.20%	116.41%	28.63%	50.76%	79.01%	85.11%	100.00%	-
P/NAPS	0.91	2.10	1.09	1.18	1.28	1.56	1.76	-10.40%
YoY %	-56.67%	92.66%	-7.63%	-7.81%	-17.95%	-11.36%	-	-
Horiz. %	51.70%	119.32%	61.93%	67.05%	72.73%	88.64%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 12:15:00

EMA 5

5 Mins

SELL

2024-04-29 12:00:00

EMA 5

10 Mins

SELL

2024-04-29 11:50:00

ADX

5 Mins

SELL

2024-04-29 11:45:00

ADX

5 Mins

BUY

2024-04-29 11:45:00

MACD/RSI

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

932

MPI

MALAYSIAN PACIFIC INDUSTRIES

569

PTRANS

PERAK TRANSIT BERHAD

557

HLIND

HONG LEONG INDUSTRIES BHD

542

YTLPOWR

YTL POWER INTERNATIONAL BHD

472

MYEG

MY E.G. SERVICES BHD

433

YTL

YTL CORPORATION BHD

345

CAPITALA

CAPITAL A BERHAD

310

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.19

+0.02

248,954,300

HSI-HUS

0.075

-0.015

195,800,100

MYEG

0.91

-0.005

153,000,800

TWL

0.03

0.00

92,858,600

CAPITALA

0.79

+0.055

52,889,400

BPURI

0.075

0.00

51,608,000

TOPGLOV

0.885

+0.055

44,143,600

0.12

+0.01

34,949,100

YTL

3.20

+0.17

34,500,900

YTLPOWR

4.81

+0.39

31,982,000

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.81

+0.39

31,982,000

APOLLO

6.85

+0.36

110,400

MPI

29.80

+0.30

15,100

PBA

2.04

+0.22

2,649,400

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

YTL

3.20

+0.17

34,500,900

YTLPOWR-C36

0.985

+0.16

544,000

More gainer Stocks

UTDPLT

24.50

-0.40

361,200

HSI-HS4

0.225

-0.255

16,000

AIRPORT

9.98

-0.22

1,818,500

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

NESTLE

127.00

-0.20

38,700

PETDAG

21.64

-0.20

7,700

KLCC

7.53

-0.18

26,900

KUAISHO-C17

0.08

-0.12

58,800

DLADY

34.08

-0.12

10,700

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