[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	63.04	59.67	65.75	66.15	58.62	51.97	44.82	5.84%
YoY %	5.65%	-9.25%	-0.60%	12.85%	12.80%	15.95%	-	-
Horiz. %	140.65%	133.13%	146.70%	147.59%	130.79%	115.95%	100.00%	-
EPS	10.73	6.09	8.48	11.34	11.77	9.52	9.86	1.41%
YoY %	76.19%	-28.18%	-25.22%	-3.65%	23.63%	-3.45%	-	-
Horiz. %	108.82%	61.76%	86.00%	115.01%	119.37%	96.55%	100.00%	-
DPS	9.36	6.55	10.12	3.60	6.09	8.95	8.96	0.72%
YoY %	42.90%	-35.28%	181.11%	-40.89%	-31.96%	-0.11%	-	-
Horiz. %	104.46%	73.10%	112.95%	40.18%	67.97%	99.89%	100.00%	-
NAPS	5.3981	5.0706	1.5804	4.3871	3.886	3.3721	2.5721	13.13%
YoY %	6.46%	220.84%	-63.98%	12.90%	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

Moomoo MY

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

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 11:20:00

ADX

10 Mins

SELL

2024-05-03 09:45:00

EMA 5

5 Mins

SELL

2024-05-03 09:05:00

EMA 5

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

PTRANS

PERAK TRANSIT BERHAD

354

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

MYEG

MY E.G. SERVICES BHD

270

CAPITALA

CAPITAL A BERHAD

239

PBBANK

PUBLIC BANK BHD

212

YTL

YTL CORPORATION BHD

211

DNEX

DAGANG NEXCHANGE BERHAD

211

Daily Stocks

HSI-CXG

0.175

+0.05

268,240,800

INGENIEU

0.115

-0.015

149,986,700

HSI-HUT

0.225

-0.045

142,079,700

INIX-OR

0.02

0.00

141,839,900

FITTERS

0.05

0.00

92,306,400

TWL

0.03

0.00

77,294,300

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.07

-0.005

73,876,200

E&O-LR

0.055

+0.01

56,261,700

HSI-HS2

0.12

-0.04

41,081,700

More active Stocks

MPI

31.08

+0.66

117,000

AJI

20.30

+0.56

857,200

DLADY

34.22

+0.52

14,400

SAM

5.17

+0.34

693,900

TENAGA

12.34

+0.32

8,455,900

NESTLE

128.20

+0.30

14,100

HUMEIND-LA

4.18

+0.30

3,600

PANAMY

19.16

+0.18

15,700

MCEMENT

5.16

+0.17

1,508,400

HSI-CVV

0.95

+0.165

28,100

More gainer Stocks

HSI-HWB

0.215

-0.255

245,400

APOLLO

6.86

-0.18

190,900

GESHEN

4.05

-0.14

102,900

NIO-C8

0.03

-0.135

48,500

HSI-HS6

0.54

-0.13

117,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HWC

0.085

-0.115

40,000

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

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