[RHBBANK] YoY Quarter Result on 31-Dec-2014 [#4]

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Quarter Result
Revenue	2,702,271	2,557,553	2,818,305	2,835,305	2,512,512	2,227,719	1,921,313	5.84%
YoY %	5.66%	-9.25%	-0.60%	12.85%	12.78%	15.95%	-	-
Horiz. %	140.65%	133.11%	146.69%	147.57%	130.77%	115.95%	100.00%	-
PBT	601,879	344,411	518,076	643,586	683,055	560,320	568,698	0.94%
YoY %	74.76%	-33.52%	-19.50%	-5.78%	21.90%	-1.47%	-	-
Horiz. %	105.83%	60.56%	91.10%	113.17%	120.11%	98.53%	100.00%	-
Tax	-139,775	-87,693	-152,947	-144,616	-187,306	-149,291	-145,842	-0.70%
YoY %	-59.39%	42.66%	-5.76%	22.79%	-25.46%	-2.36%	-	-
Horiz. %	95.84%	60.13%	104.87%	99.16%	128.43%	102.36%	100.00%	-
NP	462,104	256,718	365,129	498,970	495,749	411,029	422,856	1.48%
YoY %	80.00%	-29.69%	-26.82%	0.65%	20.61%	-2.80%	-	-
Horiz. %	109.28%	60.71%	86.35%	118.00%	117.24%	97.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	460,077	261,243	363,374	486,191	504,517	407,864	422,549	1.42%
YoY %	76.11%	-28.11%	-25.26%	-3.63%	23.70%	-3.48%	-	-
Horiz. %	108.88%	61.83%	86.00%	115.06%	119.40%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.22%	25.46%	29.52%	22.47%	27.42%	26.64%	25.64%	-
YoY %	-8.80%	-13.75%	31.38%	-18.05%	2.93%	3.90%	-	-
Horiz. %	90.56%	99.30%	115.13%	87.64%	106.94%	103.90%	100.00%	-
Total Cost	2,240,167	2,300,835	2,453,176	2,336,335	2,016,763	1,816,690	1,498,457	6.92%
YoY %	-2.64%	-6.21%	5.00%	15.85%	11.01%	21.24%	-	-
Horiz. %	149.50%	153.55%	163.71%	155.92%	134.59%	121.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,137,959	21,734,444	6,774,000	18,804,530	16,656,667	14,454,127	11,025,063	13.13%
YoY %	6.46%	220.85%	-63.98%	12.89%	15.24%	31.10%	-	-
Horiz. %	209.87%	197.14%	61.44%	170.56%	151.08%	131.10%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	401,004	280,703	433,801	154,346	261,131	383,773	383,892	0.72%
YoY %	42.86%	-35.29%	181.06%	-40.89%	-31.96%	-0.03%	-	-
Horiz. %	104.46%	73.12%	113.00%	40.21%	68.02%	99.97%	100.00%	-
Div Payout %	87.16%	107.45%	119.38%	31.75%	51.76%	94.09%	90.85%	-
YoY %	-18.88%	-9.99%	276.00%	-38.66%	-44.99%	3.57%	-	-
Horiz. %	95.94%	118.27%	131.40%	34.95%	56.97%	103.57%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	23,137,959	21,734,444	6,774,000	18,804,530	16,656,667	14,454,127	11,025,063	13.13%
YoY %	6.46%	220.85%	-63.98%	12.89%	15.24%	31.10%	-	-
Horiz. %	209.87%	197.14%	61.44%	170.56%	151.08%	131.10%	100.00%	-
NOSH	4,010,045	4,010,045	2,656,470	2,572,439	2,535,261	2,385,169	2,205,012	10.47%
YoY %	0.00%	50.95%	3.27%	1.47%	6.29%	8.17%	-	-
Horiz. %	181.86%	181.86%	120.47%	116.66%	114.98%	108.17%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	17.10%	10.04%	12.96%	17.60%	19.73%	18.45%	22.01%	-
YoY %	70.32%	-22.53%	-26.36%	-10.80%	6.94%	-16.17%	-	-
Horiz. %	77.69%	45.62%	58.88%	79.96%	89.64%	83.83%	100.00%	-
ROE	1.99%	1.20%	5.36%	2.59%	3.03%	2.82%	3.83%	-
YoY %	65.83%	-77.61%	106.95%	-14.52%	7.45%	-26.37%	-	-
Horiz. %	51.96%	31.33%	139.95%	67.62%	79.11%	73.63%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	67.39	63.78	106.09	110.22	99.10	93.40	87.13	-4.18%
YoY %	5.66%	-39.88%	-3.75%	11.22%	6.10%	7.20%	-	-
Horiz. %	77.34%	73.20%	121.76%	126.50%	113.74%	107.20%	100.00%	-
EPS	11.50	6.50	5.30	18.90	19.90	17.10	19.20	-8.18%
YoY %	76.92%	22.64%	-71.96%	-5.03%	16.37%	-10.94%	-	-
Horiz. %	59.90%	33.85%	27.60%	98.44%	103.65%	89.06%	100.00%	-
DPS	10.00	7.00	16.33	6.00	10.30	16.09	17.41	-8.81%
YoY %	42.86%	-57.13%	172.17%	-41.75%	-35.99%	-7.58%	-	-
Horiz. %	57.44%	40.21%	93.80%	34.46%	59.16%	92.42%	100.00%	-
NAPS	5.77	5.42	2.55	7.31	6.57	6.06	5.00	2.41%
YoY %	6.46%	112.55%	-65.12%	11.26%	8.42%	21.20%	-	-
Horiz. %	115.40%	108.40%	51.00%	146.20%	131.40%	121.20%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,572,439
RPS	61.98	58.66	64.64	65.03	57.63	51.09	44.07	5.84%
YoY %	5.66%	-9.25%	-0.60%	12.84%	12.80%	15.93%	-	-
Horiz. %	140.64%	133.11%	146.68%	147.56%	130.77%	115.93%	100.00%	-
EPS	10.55	5.99	8.33	11.15	11.57	9.35	9.69	1.42%
YoY %	76.13%	-28.09%	-25.29%	-3.63%	23.74%	-3.51%	-	-
Horiz. %	108.88%	61.82%	85.96%	115.07%	119.40%	96.49%	100.00%	-
DPS	9.20	6.44	9.95	3.54	5.99	8.80	8.80	0.74%
YoY %	42.86%	-35.28%	181.07%	-40.90%	-31.93%	0.00%	-	-
Horiz. %	104.55%	73.18%	113.07%	40.23%	68.07%	100.00%	100.00%	-
NAPS	5.3069	4.985	1.5537	4.313	3.8204	3.3152	2.5287	13.13%
YoY %	6.46%	220.85%	-63.98%	12.89%	15.24%	31.10%	-	-
Horiz. %	209.87%	197.14%	61.44%	170.56%	151.08%	131.10%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	-
Price	5.00	4.71	5.67	7.62	7.90	7.69	7.48	-
P/RPS	7.42	7.38	5.34	6.91	7.97	8.23	8.58	-2.38%
YoY %	0.54%	38.20%	-22.72%	-13.30%	-3.16%	-4.08%	-	-
Horiz. %	86.48%	86.01%	62.24%	80.54%	92.89%	95.92%	100.00%	-
P/EPS	43.58	72.30	41.45	40.32	39.70	44.97	39.03	1.85%
YoY %	-39.72%	74.43%	2.80%	1.56%	-11.72%	15.22%	-	-
Horiz. %	111.66%	185.24%	106.20%	103.31%	101.72%	115.22%	100.00%	-
EY	2.29	1.38	2.41	2.48	2.52	2.22	2.56	-1.83%
YoY %	65.94%	-42.74%	-2.82%	-1.59%	13.51%	-13.28%	-	-
Horiz. %	89.45%	53.91%	94.14%	96.88%	98.44%	86.72%	100.00%	-
DY	2.00	1.49	2.88	0.79	1.30	2.09	2.33	-2.51%
YoY %	34.23%	-48.26%	264.56%	-39.23%	-37.80%	-10.30%	-	-
Horiz. %	85.84%	63.95%	123.61%	33.91%	55.79%	89.70%	100.00%	-
P/NAPS	0.87	0.87	2.22	1.04	1.20	1.27	1.50	-8.67%
YoY %	0.00%	-60.81%	113.46%	-13.33%	-5.51%	-15.33%	-	-
Horiz. %	58.00%	58.00%	148.00%	69.33%	80.00%	84.67%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	24/02/17	26/02/16	27/02/15	24/02/14	26/02/13	28/02/12	-
Price	5.47	4.93	5.35	7.96	7.77	7.76	7.80	-
P/RPS	8.12	7.73	5.04	7.22	7.84	8.31	8.95	-1.60%
YoY %	5.05%	53.37%	-30.19%	-7.91%	-5.66%	-7.15%	-	-
Horiz. %	90.73%	86.37%	56.31%	80.67%	87.60%	92.85%	100.00%	-
P/EPS	47.68	75.67	39.11	42.12	39.05	45.38	40.70	2.67%
YoY %	-36.99%	93.48%	-7.15%	7.86%	-13.95%	11.50%	-	-
Horiz. %	117.15%	185.92%	96.09%	103.49%	95.95%	111.50%	100.00%	-
EY	2.10	1.32	2.56	2.37	2.56	2.20	2.46	-2.60%
YoY %	59.09%	-48.44%	8.02%	-7.42%	16.36%	-10.57%	-	-
Horiz. %	85.37%	53.66%	104.07%	96.34%	104.07%	89.43%	100.00%	-
DY	1.83	1.42	3.05	0.75	1.33	2.07	2.23	-3.23%
YoY %	28.87%	-53.44%	306.67%	-43.61%	-35.75%	-7.17%	-	-
Horiz. %	82.06%	63.68%	136.77%	33.63%	59.64%	92.83%	100.00%	-
P/NAPS	0.95	0.91	2.10	1.09	1.18	1.28	1.56	-7.92%
YoY %	4.40%	-56.67%	92.66%	-7.63%	-7.81%	-17.95%	-	-
Horiz. %	60.90%	58.33%	134.62%	69.87%	75.64%	82.05%	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