[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

668

HLIND

HONG LEONG INDUSTRIES BHD

635

MPI

MALAYSIAN PACIFIC INDUSTRIES

615

YTLPOWR

YTL POWER INTERNATIONAL BHD

611

NOTION

NOTION VTEC BHD

553

DNEX

DAGANG NEXCHANGE BERHAD

522

SNS

SNS NETWORK TECHNOLOGY BERHAD

396

HEXCAP

HEXTAR CAPITAL BERHAD

374

GENTING

GENTING BHD

373

Daily Stocks

INGENIEU

0.065

0.00

214,547,800

HSI-HUZ

0.195

0.00

198,154,400

HSI-CXF

0.115

-0.005

142,969,600

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.14

-0.005

98,786,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU8

0.08

+0.005

73,910,900

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.07

+0.005

55,873,600

JCY

0.735

+0.04

44,143,300

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.94

+0.34

26,900

VSTECS

4.20

+0.20

886,900

NOTION-WD

1.94

+0.16

1,712,300

AJI

15.36

+0.16

50,200

ECOWLD-C26

0.16

+0.15

20,000

NOTION

2.18

+0.12

13,547,100

YTLPOWR

4.79

+0.12

9,855,200

HLBANK

19.28

+0.12

90,400

MAHSING-C60

0.455

+0.115

181,000

More gainer Stocks

NESTLE

121.50

-1.00

3,900

KLK

20.64

-0.34

175,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.12

-0.22

27,000

KESM

7.03

-0.15

36,900

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C39

0.805

-0.12

5,000

UMS

2.21

-0.11

2,000

AEON-C31

0.05

-0.10

3,811,200

GCB-C5

0.945

-0.095

5,000

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