[RHBBANK] YoY TTM Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	6,939,475	5,832,264	5,544,106	6,012,072	6,183,486	5,126,401	4,263,166	8.45%
YoY %	18.98%	5.20%	-7.78%	-2.77%	20.62%	20.25%	-	-
Horiz. %	162.78%	136.81%	130.05%	141.02%	145.04%	120.25%	100.00%	-
PBT	2,205,073	1,752,512	1,423,258	1,426,650	1,098,429	752,809	528,312	26.87%
YoY %	25.82%	23.13%	-0.24%	29.88%	45.91%	42.49%	-	-
Horiz. %	417.38%	331.72%	269.40%	270.04%	207.91%	142.49%	100.00%	-
Tax	-557,125	-366,801	-355,895	-399,183	-288,181	-286,232	-190,014	19.62%
YoY %	-51.89%	-3.06%	10.84%	-38.52%	-0.68%	-50.64%	-	-
Horiz. %	293.20%	193.04%	187.30%	210.08%	151.66%	150.64%	100.00%	-
NP	1,647,948	1,385,711	1,067,363	1,027,467	810,248	466,577	338,298	30.18%
YoY %	18.92%	29.83%	3.88%	26.81%	73.66%	37.92%	-	-
Horiz. %	487.13%	409.61%	315.51%	303.72%	239.51%	137.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,645,509	1,376,497	1,061,878	1,025,015	663,492	386,091	338,298	30.15%
YoY %	19.54%	29.63%	3.60%	54.49%	71.85%	14.13%	-	-
Horiz. %	486.41%	406.89%	313.89%	302.99%	196.13%	114.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.27%	20.93%	25.01%	27.98%	26.24%	38.02%	35.97%	-
YoY %	20.74%	-16.31%	-10.61%	6.63%	-30.98%	5.70%	-	-
Horiz. %	70.25%	58.19%	69.53%	77.79%	72.95%	105.70%	100.00%	-
Total Cost	5,291,527	4,446,553	4,476,743	4,984,605	5,373,238	4,659,824	3,924,868	5.10%
YoY %	19.00%	-0.67%	-10.19%	-7.23%	15.31%	18.73%	-	-
Horiz. %	134.82%	113.29%	114.06%	127.00%	136.90%	118.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,941,976	9,656,819	8,424,226	7,555,445	6,876,577	4,806,137	3,257,252	22.36%
YoY %	13.31%	14.63%	11.50%	9.87%	43.08%	47.55%	-	-
Horiz. %	335.93%	296.47%	258.63%	231.96%	211.12%	147.55%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	632,639	484,247	337,043	379,789	200,306	-	127,522	30.57%
YoY %	30.64%	43.68%	-11.26%	89.60%	0.00%	-	-	-
Horiz. %	496.10%	379.74%	264.30%	297.82%	157.08%	-	100.00%	-
Div Payout %	38.45%	35.18%	31.74%	37.05%	30.19%	-	37.70%	-
YoY %	9.30%	10.84%	-14.33%	22.72%	0.00%	-	-	-
Horiz. %	101.99%	93.32%	84.19%	98.28%	80.08%	-	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	10,941,976	9,656,819	8,424,226	7,555,445	6,876,577	4,806,137	3,257,252	22.36%
YoY %	13.31%	14.63%	11.50%	9.87%	43.08%	47.55%	-	-
Horiz. %	335.93%	296.47%	258.63%	231.96%	211.12%	147.55%	100.00%	-
NOSH	2,188,395	2,155,539	2,160,058	2,158,698	2,161,018	1,827,428	1,840,255	2.92%
YoY %	1.52%	-0.21%	0.06%	-0.11%	18.25%	-0.70%	-	-
Horiz. %	118.92%	117.13%	117.38%	117.30%	117.43%	99.30%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	23.75%	23.76%	19.25%	17.09%	13.10%	9.10%	7.94%	-
YoY %	-0.04%	23.43%	12.64%	30.46%	43.96%	14.61%	-	-
Horiz. %	299.12%	299.24%	242.44%	215.24%	164.99%	114.61%	100.00%	-
ROE	15.04%	14.25%	12.61%	13.57%	9.65%	8.03%	10.39%	-
YoY %	5.54%	13.01%	-7.07%	40.62%	20.17%	-22.71%	-	-
Horiz. %	144.75%	137.15%	121.37%	130.61%	92.88%	77.29%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	317.10	270.57	256.66	278.50	286.14	280.53	231.66	5.36%
YoY %	17.20%	5.42%	-7.84%	-2.67%	2.00%	21.10%	-	-
Horiz. %	136.88%	116.80%	110.79%	120.22%	123.52%	121.10%	100.00%	-
EPS	75.19	63.86	49.16	47.48	30.70	21.13	18.38	26.45%
YoY %	17.74%	29.90%	3.54%	54.66%	45.29%	14.96%	-	-
Horiz. %	409.09%	347.44%	267.46%	258.32%	167.03%	114.96%	100.00%	-
DPS	29.38	22.45	15.60	17.60	9.27	0.00	7.00	26.99%
YoY %	30.87%	43.91%	-11.36%	89.86%	0.00%	0.00%	-	-
Horiz. %	419.71%	320.71%	222.86%	251.43%	132.43%	0.00%	100.00%	-
NAPS	5.00	4.48	3.90	3.50	3.1821	2.63	1.77	18.88%
YoY %	11.61%	14.87%	11.43%	9.99%	20.99%	48.59%	-	-
Horiz. %	282.49%	253.11%	220.34%	197.74%	179.78%	148.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,158,698
RPS	159.18	133.78	127.17	137.91	141.84	117.59	97.79	8.45%
YoY %	18.99%	5.20%	-7.79%	-2.77%	20.62%	20.25%	-	-
Horiz. %	162.78%	136.80%	130.04%	141.03%	145.05%	120.25%	100.00%	-
EPS	37.75	31.57	24.36	23.51	15.22	8.86	7.76	30.15%
YoY %	19.58%	29.60%	3.62%	54.47%	71.78%	14.18%	-	-
Horiz. %	486.47%	406.83%	313.92%	302.96%	196.13%	114.18%	100.00%	-
DPS	14.51	11.11	7.73	8.71	4.59	0.00	2.93	30.54%
YoY %	30.60%	43.73%	-11.25%	89.76%	0.00%	0.00%	-	-
Horiz. %	495.22%	379.18%	263.82%	297.27%	156.66%	0.00%	100.00%	-
NAPS	2.5099	2.2151	1.9324	1.7331	1.5774	1.1025	0.7472	22.36%
YoY %	13.31%	14.63%	11.50%	9.87%	43.07%	47.55%	-	-
Horiz. %	335.91%	296.45%	258.62%	231.95%	211.11%	147.55%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	7.00	7.23	5.07	4.00	6.00	2.84	2.47	-
P/RPS	2.21	2.67	1.98	1.44	2.10	1.01	1.07	12.84%
YoY %	-17.23%	34.85%	37.50%	-31.43%	107.92%	-5.61%	-	-
Horiz. %	206.54%	249.53%	185.05%	134.58%	196.26%	94.39%	100.00%	-
P/EPS	9.31	11.32	10.31	8.42	19.54	13.44	13.44	-5.93%
YoY %	-17.76%	9.80%	22.45%	-56.91%	45.39%	0.00%	-	-
Horiz. %	69.27%	84.23%	76.71%	62.65%	145.39%	100.00%	100.00%	-
EY	10.74	8.83	9.70	11.87	5.12	7.44	7.44	6.30%
YoY %	21.63%	-8.97%	-18.28%	131.84%	-31.18%	0.00%	-	-
Horiz. %	144.35%	118.68%	130.38%	159.54%	68.82%	100.00%	100.00%	-
DY	4.20	3.11	3.08	4.40	1.54	0.00	2.83	6.79%
YoY %	35.05%	0.97%	-30.00%	185.71%	0.00%	0.00%	-	-
Horiz. %	148.41%	109.89%	108.83%	155.48%	54.42%	0.00%	100.00%	-
P/NAPS	1.40	1.61	1.30	1.14	1.89	1.08	1.40	0.00%
YoY %	-13.04%	23.85%	14.04%	-39.68%	75.00%	-22.86%	-	-
Horiz. %	100.00%	115.00%	92.86%	81.43%	135.00%	77.14%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	29/11/10	18/11/09	24/11/08	19/11/07	21/11/06	21/11/05	-
Price	7.38	7.96	5.47	3.64	5.75	3.34	2.39	-
P/RPS	2.33	2.94	2.13	1.31	2.01	1.19	1.03	14.56%
YoY %	-20.75%	38.03%	62.60%	-34.83%	68.91%	15.53%	-	-
Horiz. %	226.21%	285.44%	206.80%	127.18%	195.15%	115.53%	100.00%	-
P/EPS	9.81	12.47	11.13	7.67	18.73	15.81	13.00	-4.58%
YoY %	-21.33%	12.04%	45.11%	-59.05%	18.47%	21.62%	-	-
Horiz. %	75.46%	95.92%	85.62%	59.00%	144.08%	121.62%	100.00%	-
EY	10.19	8.02	8.99	13.04	5.34	6.33	7.69	4.80%
YoY %	27.06%	-10.79%	-31.06%	144.19%	-15.64%	-17.69%	-	-
Horiz. %	132.51%	104.29%	116.91%	169.57%	69.44%	82.31%	100.00%	-
DY	3.98	2.82	2.85	4.84	1.61	0.00	2.93	5.23%
YoY %	41.13%	-1.05%	-41.12%	200.62%	0.00%	0.00%	-	-
Horiz. %	135.84%	96.25%	97.27%	165.19%	54.95%	0.00%	100.00%	-
P/NAPS	1.48	1.78	1.40	1.04	1.81	1.27	1.35	1.54%
YoY %	-16.85%	27.14%	34.62%	-42.54%	42.52%	-5.93%	-	-
Horiz. %	109.63%	131.85%	103.70%	77.04%	134.07%	94.07%	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