[RHBBANK] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	8,795,260	7,528,572	6,772,165	5,565,123	5,699,286	6,018,752	6,131,384	6.19%
YoY %	16.83%	11.17%	21.69%	-2.35%	-5.31%	-1.84%	-	-
Horiz. %	143.45%	122.79%	110.45%	90.76%	92.95%	98.16%	100.00%	-
PBT	2,248,618	2,312,386	2,098,558	1,745,542	1,465,744	1,247,734	985,217	14.72%
YoY %	-2.76%	10.19%	20.22%	19.09%	17.47%	26.65%	-	-
Horiz. %	228.24%	234.71%	213.00%	177.17%	148.77%	126.65%	100.00%	-
Tax	-566,556	-572,310	-522,576	-377,763	-376,426	-346,815	-262,553	13.66%
YoY %	1.01%	-9.52%	-38.33%	-0.36%	-8.54%	-32.09%	-	-
Horiz. %	215.79%	217.98%	199.04%	143.88%	143.37%	132.09%	100.00%	-
NP	1,682,062	1,740,076	1,575,982	1,367,779	1,089,318	900,919	722,664	15.10%
YoY %	-3.33%	10.41%	15.22%	25.56%	20.91%	24.67%	-	-
Horiz. %	232.76%	240.79%	218.08%	189.27%	150.74%	124.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,662,873	1,738,160	1,570,647	1,359,953	1,085,413	897,900	534,599	20.79%
YoY %	-4.33%	10.67%	15.49%	25.29%	20.88%	67.96%	-	-
Horiz. %	311.05%	325.13%	293.80%	254.39%	203.03%	167.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	24.75%	24.90%	21.64%	25.68%	27.80%	26.65%	-
YoY %	1.82%	-0.60%	15.06%	-15.73%	-7.63%	4.32%	-	-
Horiz. %	94.56%	92.87%	93.43%	81.20%	96.36%	104.32%	100.00%	-
Total Cost	7,113,198	5,788,496	5,196,183	4,197,344	4,609,968	5,117,833	5,408,720	4.66%
YoY %	22.89%	11.40%	23.80%	-8.95%	-9.92%	-5.38%	-	-
Horiz. %	131.51%	107.02%	96.07%	77.60%	85.23%	94.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,791,603	12,309,161	8,672,944	9,328,724	8,055,131	7,206,992	5,139,307	20.55%
YoY %	28.29%	41.93%	-7.03%	15.81%	11.77%	40.23%	-	-
Horiz. %	307.27%	239.51%	168.76%	181.52%	156.74%	140.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	532,985	516,725	632,639	484,247	337,043	488,026	200,306	17.69%
YoY %	3.15%	-18.32%	30.64%	43.68%	-30.94%	143.64%	-	-
Horiz. %	266.09%	257.97%	315.84%	241.75%	168.26%	243.64%	100.00%	-
Div Payout %	32.05%	29.73%	40.28%	35.61%	31.05%	54.35%	37.47%	-
YoY %	7.80%	-26.19%	13.11%	14.69%	-42.87%	45.05%	-	-
Horiz. %	85.54%	79.34%	107.50%	95.04%	82.87%	145.05%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	15,791,603	12,309,161	8,672,944	9,328,724	8,055,131	7,206,992	5,139,307	20.55%
YoY %	28.29%	41.93%	-7.03%	15.81%	11.77%	40.23%	-	-
Horiz. %	307.27%	239.51%	168.76%	181.52%	156.74%	140.23%	100.00%	-
NOSH	2,486,866	2,213,878	2,168,236	2,159,426	2,153,778	2,151,341	1,822,449	5.31%
YoY %	12.33%	2.11%	0.41%	0.26%	0.11%	18.05%	-	-
Horiz. %	136.46%	121.48%	118.97%	118.49%	118.18%	118.05%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	19.12%	23.11%	23.27%	24.58%	19.11%	14.97%	11.79%	-
YoY %	-17.27%	-0.69%	-5.33%	28.62%	27.66%	26.97%	-	-
Horiz. %	162.17%	196.01%	197.37%	208.48%	162.09%	126.97%	100.00%	-
ROE	10.53%	14.12%	18.11%	14.58%	13.47%	12.46%	10.40%	-
YoY %	-25.42%	-22.03%	24.21%	8.24%	8.11%	19.81%	-	-
Horiz. %	101.25%	135.77%	174.13%	140.19%	129.52%	119.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	353.67	340.06	312.34	257.71	264.62	279.77	336.44	0.83%
YoY %	4.00%	8.87%	21.20%	-2.61%	-5.42%	-16.84%	-	-
Horiz. %	105.12%	101.08%	92.84%	76.60%	78.65%	83.16%	100.00%	-
EPS	66.87	78.51	72.44	62.98	50.40	41.74	29.33	14.70%
YoY %	-14.83%	8.38%	15.02%	24.96%	20.75%	42.31%	-	-
Horiz. %	227.99%	267.68%	246.98%	214.73%	171.84%	142.31%	100.00%	-
DPS	21.43	23.41	29.38	22.45	15.60	22.60	11.00	11.74%
YoY %	-8.46%	-20.32%	30.87%	43.91%	-30.97%	105.45%	-	-
Horiz. %	194.82%	212.82%	267.09%	204.09%	141.82%	205.45%	100.00%	-
NAPS	6.35	5.56	4.00	4.32	3.74	3.35	2.82	14.47%
YoY %	14.21%	39.00%	-7.41%	15.51%	11.64%	18.79%	-	-
Horiz. %	225.18%	197.16%	141.84%	153.19%	132.62%	118.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,159,426
RPS	201.75	172.69	155.34	127.66	130.73	138.06	140.64	6.19%
YoY %	16.83%	11.17%	21.68%	-2.35%	-5.31%	-1.83%	-	-
Horiz. %	143.45%	122.79%	110.45%	90.77%	92.95%	98.17%	100.00%	-
EPS	38.14	39.87	36.03	31.20	24.90	20.60	12.26	20.80%
YoY %	-4.34%	10.66%	15.48%	25.30%	20.87%	68.03%	-	-
Horiz. %	311.09%	325.20%	293.88%	254.49%	203.10%	168.03%	100.00%	-
DPS	12.23	11.85	14.51	11.11	7.73	11.19	4.59	17.72%
YoY %	3.21%	-18.33%	30.60%	43.73%	-30.92%	143.79%	-	-
Horiz. %	266.45%	258.17%	316.12%	242.05%	168.41%	243.79%	100.00%	-
NAPS	3.6224	2.8235	1.9894	2.1399	1.8477	1.6532	1.1789	20.55%
YoY %	28.29%	41.93%	-7.03%	15.81%	11.77%	40.23%	-	-
Horiz. %	307.27%	239.50%	168.75%	181.52%	156.73%	140.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	8.63	7.40	9.16	5.88	4.14	4.22	4.82	-
P/RPS	2.44	2.18	2.93	2.28	1.56	1.51	1.43	9.30%
YoY %	11.93%	-25.60%	28.51%	46.15%	3.31%	5.59%	-	-
Horiz. %	170.63%	152.45%	204.90%	159.44%	109.09%	105.59%	100.00%	-
P/EPS	12.91	9.43	12.65	9.34	8.21	10.11	16.43	-3.93%
YoY %	36.90%	-25.45%	35.44%	13.76%	-18.79%	-38.47%	-	-
Horiz. %	78.58%	57.40%	76.99%	56.85%	49.97%	61.53%	100.00%	-
EY	7.75	10.61	7.91	10.71	12.17	9.89	6.09	4.09%
YoY %	-26.96%	34.13%	-26.14%	-12.00%	23.05%	62.40%	-	-
Horiz. %	127.26%	174.22%	129.89%	175.86%	199.84%	162.40%	100.00%	-
DY	2.48	3.16	3.21	3.82	3.77	5.36	2.28	1.40%
YoY %	-21.52%	-1.56%	-15.97%	1.33%	-29.66%	135.09%	-	-
Horiz. %	108.77%	138.60%	140.79%	167.54%	165.35%	235.09%	100.00%	-
P/NAPS	1.36	1.33	2.29	1.36	1.11	1.26	1.71	-3.74%
YoY %	2.26%	-41.92%	68.38%	22.52%	-11.90%	-26.32%	-	-
Horiz. %	79.53%	77.78%	133.92%	79.53%	64.91%	73.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	27/08/12	24/08/11	24/08/10	24/08/09	29/08/08	27/08/07	-
Price	7.48	7.24	8.90	6.73	4.60	4.18	5.30	-
P/RPS	2.11	2.13	2.85	2.61	1.74	1.49	1.58	4.93%
YoY %	-0.94%	-25.26%	9.20%	50.00%	16.78%	-5.70%	-	-
Horiz. %	133.54%	134.81%	180.38%	165.19%	110.13%	94.30%	100.00%	-
P/EPS	11.19	9.22	12.29	10.69	9.13	10.02	18.07	-7.66%
YoY %	21.37%	-24.98%	14.97%	17.09%	-8.88%	-44.55%	-	-
Horiz. %	61.93%	51.02%	68.01%	59.16%	50.53%	55.45%	100.00%	-
EY	8.94	10.84	8.14	9.36	10.96	9.98	5.53	8.32%
YoY %	-17.53%	33.17%	-13.03%	-14.60%	9.82%	80.47%	-	-
Horiz. %	161.66%	196.02%	147.20%	169.26%	198.19%	180.47%	100.00%	-
DY	2.87	3.23	3.30	3.34	3.39	5.41	2.08	5.50%
YoY %	-11.15%	-2.12%	-1.20%	-1.47%	-37.34%	160.10%	-	-
Horiz. %	137.98%	155.29%	158.65%	160.58%	162.98%	260.10%	100.00%	-
P/NAPS	1.18	1.30	2.23	1.56	1.23	1.25	1.88	-7.46%
YoY %	-9.23%	-41.70%	42.95%	26.83%	-1.60%	-33.51%	-	-
Horiz. %	62.77%	69.15%	118.62%	82.98%	65.43%	66.49%	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