[RHBBANK] YoY TTM Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	CAGR
TTM Result
Revenue	5,425,446	6,005,398	6,156,821	5,506,790	4,409,101	3,803,866	3,435,841	7.27%
YoY %	-9.66%	-2.46%	11.80%	24.90%	15.91%	10.71%	-	-
Horiz. %	157.91%	174.79%	179.19%	160.27%	128.33%	110.71%	100.00%	-
PBT	1,538,420	1,422,449	1,136,913	829,849	578,649	486,059	433,132	21.49%
YoY %	8.15%	25.12%	37.00%	43.41%	19.05%	12.22%	-	-
Horiz. %	355.19%	328.41%	262.49%	191.59%	133.60%	112.22%	100.00%	-
Tax	-329,814	-372,694	-314,848	-233,952	-262,871	-175,278	-182,532	9.51%
YoY %	11.51%	-18.37%	-34.58%	11.00%	-49.97%	3.97%	-	-
Horiz. %	180.69%	204.18%	172.49%	128.17%	144.01%	96.03%	100.00%	-
NP	1,208,606	1,049,755	822,065	595,897	315,778	310,781	250,600	27.34%
YoY %	15.13%	27.70%	37.95%	88.71%	1.61%	24.01%	-	-
Horiz. %	482.28%	418.90%	328.04%	237.79%	126.01%	124.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,201,363	1,048,734	712,930	438,310	315,778	310,781	250,600	27.22%
YoY %	14.55%	47.10%	62.65%	38.80%	1.61%	24.01%	-	-
Horiz. %	479.39%	418.49%	284.49%	174.90%	126.01%	124.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.44%	26.20%	27.69%	28.19%	45.43%	36.06%	42.14%	-
YoY %	-18.17%	-5.38%	-1.77%	-37.95%	25.98%	-14.43%	-	-
Horiz. %	50.88%	62.17%	65.71%	66.90%	107.81%	85.57%	100.00%	-
Total Cost	4,216,840	4,955,643	5,334,756	4,910,893	4,093,323	3,493,085	3,185,241	4.40%
YoY %	-14.91%	-7.11%	8.63%	19.97%	17.18%	9.66%	-	-
Horiz. %	132.39%	155.58%	167.48%	154.18%	128.51%	109.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,711,482	7,854,322	7,078,732	4,913,285	5,538,447	3,020,227	2,698,725	19.72%
YoY %	10.91%	10.96%	44.07%	-11.29%	83.38%	11.91%	-	-
Horiz. %	322.80%	291.04%	262.30%	182.06%	205.22%	111.91%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	CAGR
Dividend
Div	483,964	422,975	385,528	145,607	64,224	190,766	137,690	21.30%
YoY %	14.42%	9.71%	164.77%	126.72%	-66.33%	38.55%	-	-
Horiz. %	351.49%	307.19%	280.00%	105.75%	46.64%	138.55%	100.00%	-
Div Payout %	40.28%	40.33%	54.08%	33.22%	20.34%	61.38%	54.94%	-
YoY %	-0.12%	-25.43%	62.79%	63.32%	-66.86%	11.72%	-	-
Horiz. %	73.32%	73.41%	98.43%	60.47%	37.02%	111.72%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	CAGR
Equity
Net Worth	8,711,482	7,854,322	7,078,732	4,913,285	5,538,447	3,020,227	2,698,725	19.72%
YoY %	10.91%	10.96%	44.07%	-11.29%	83.38%	11.91%	-	-
Horiz. %	322.80%	291.04%	262.30%	182.06%	205.22%	111.91%	100.00%	-
NOSH	2,156,307	2,163,725	2,164,750	1,819,735	1,833,923	1,808,519	1,835,867	2.50%
YoY %	-0.34%	-0.05%	18.96%	-0.77%	1.40%	-1.49%	-	-
Horiz. %	117.45%	117.86%	117.91%	99.12%	99.89%	98.51%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	CAGR
Ratio Analysis
NP Margin	22.28%	17.48%	13.35%	10.82%	7.16%	8.17%	7.29%	-
YoY %	27.46%	30.94%	23.38%	51.12%	-12.36%	12.07%	-	-
Horiz. %	305.62%	239.78%	183.13%	148.42%	98.22%	112.07%	100.00%	-
ROE	13.79%	13.35%	10.07%	8.92%	5.70%	10.29%	9.29%	-
YoY %	3.30%	32.57%	12.89%	56.49%	-44.61%	10.76%	-	-
Horiz. %	148.44%	143.70%	108.40%	96.02%	61.36%	110.76%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	CAGR
Per Share
RPS	251.61	277.55	284.41	302.61	240.42	210.33	187.15	4.65%
YoY %	-9.35%	-2.41%	-6.01%	25.87%	14.31%	12.39%	-	-
Horiz. %	134.44%	148.30%	151.97%	161.69%	128.46%	112.39%	100.00%	-
EPS	55.71	48.47	32.93	24.09	17.22	17.18	13.65	24.11%
YoY %	14.94%	47.19%	36.70%	39.90%	0.23%	25.86%	-	-
Horiz. %	408.13%	355.09%	241.25%	176.48%	126.15%	125.86%	100.00%	-
DPS	22.45	19.60	17.81	8.00	3.50	10.50	7.50	18.34%
YoY %	14.54%	10.05%	122.62%	128.57%	-66.67%	40.00%	-	-
Horiz. %	299.33%	261.33%	237.47%	106.67%	46.67%	140.00%	100.00%	-
NAPS	4.04	3.63	3.27	2.70	3.02	1.67	1.47	16.80%
YoY %	11.29%	11.01%	21.11%	-10.60%	80.84%	13.61%	-	-
Horiz. %	274.83%	246.94%	222.45%	183.67%	205.44%	113.61%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,819,735
RPS	124.44	137.74	141.21	126.30	101.13	87.25	78.80	7.27%
YoY %	-9.66%	-2.46%	11.81%	24.89%	15.91%	10.72%	-	-
Horiz. %	157.92%	174.80%	179.20%	160.28%	128.34%	110.72%	100.00%	-
EPS	27.55	24.05	16.35	10.05	7.24	7.13	5.75	27.21%
YoY %	14.55%	47.09%	62.69%	38.81%	1.54%	24.00%	-	-
Horiz. %	479.13%	418.26%	284.35%	174.78%	125.91%	124.00%	100.00%	-
DPS	11.10	9.70	8.84	3.34	1.47	4.38	3.16	21.28%
YoY %	14.43%	9.73%	164.67%	127.21%	-66.44%	38.61%	-	-
Horiz. %	351.27%	306.96%	279.75%	105.70%	46.52%	138.61%	100.00%	-
NAPS	1.9981	1.8015	1.6236	1.1269	1.2703	0.6927	0.619	19.72%
YoY %	10.91%	10.96%	44.08%	-11.29%	83.38%	11.91%	-	-
Horiz. %	322.79%	291.03%	262.29%	182.05%	205.22%	111.91%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	30/06/03	-
Price	5.30	3.90	5.85	3.42	2.21	2.34	1.69	-
P/RPS	2.11	1.41	2.06	1.13	0.92	1.11	0.90	13.98%
YoY %	49.65%	-31.55%	82.30%	22.83%	-17.12%	23.33%	-	-
Horiz. %	234.44%	156.67%	228.89%	125.56%	102.22%	123.33%	100.00%	-
P/EPS	9.51	8.05	17.76	14.20	12.83	13.62	12.38	-3.97%
YoY %	18.14%	-54.67%	25.07%	10.68%	-5.80%	10.02%	-	-
Horiz. %	76.82%	65.02%	143.46%	114.70%	103.63%	110.02%	100.00%	-
EY	10.51	12.43	5.63	7.04	7.79	7.34	8.08	4.12%
YoY %	-15.45%	120.78%	-20.03%	-9.63%	6.13%	-9.16%	-	-
Horiz. %	130.07%	153.84%	69.68%	87.13%	96.41%	90.84%	100.00%	-
DY	4.24	5.03	3.04	2.34	1.58	4.49	4.44	-0.70%
YoY %	-15.71%	65.46%	29.91%	48.10%	-64.81%	1.13%	-	-
Horiz. %	95.50%	113.29%	68.47%	52.70%	35.59%	101.13%	100.00%	-
P/NAPS	1.31	1.07	1.79	1.27	0.73	1.40	1.15	2.02%
YoY %	22.43%	-40.22%	40.94%	73.97%	-47.86%	21.74%	-	-
Horiz. %	113.91%	93.04%	155.65%	110.43%	63.48%	121.74%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	24/02/09	28/02/08	28/02/07	28/02/06	28/02/05	28/08/03	-
Price	5.28	3.74	5.20	4.38	2.46	2.24	1.89	-
P/RPS	2.10	1.35	1.83	1.45	1.02	1.06	1.01	11.90%
YoY %	55.56%	-26.23%	26.21%	42.16%	-3.77%	4.95%	-	-
Horiz. %	207.92%	133.66%	181.19%	143.56%	100.99%	104.95%	100.00%	-
P/EPS	9.48	7.72	15.79	18.18	14.29	13.04	13.85	-5.65%
YoY %	22.80%	-51.11%	-13.15%	27.22%	9.59%	-5.85%	-	-
Horiz. %	68.45%	55.74%	114.01%	131.26%	103.18%	94.15%	100.00%	-
EY	10.55	12.96	6.33	5.50	7.00	7.67	7.22	5.99%
YoY %	-18.60%	104.74%	15.09%	-21.43%	-8.74%	6.23%	-	-
Horiz. %	146.12%	179.50%	87.67%	76.18%	96.95%	106.23%	100.00%	-
DY	4.25	5.24	3.42	1.83	1.42	4.69	3.97	1.05%
YoY %	-18.89%	53.22%	86.89%	28.87%	-69.72%	18.14%	-	-
Horiz. %	107.05%	131.99%	86.15%	46.10%	35.77%	118.14%	100.00%	-
P/NAPS	1.31	1.03	1.59	1.62	0.81	1.34	1.29	0.23%
YoY %	27.18%	-35.22%	-1.85%	100.00%	-39.55%	3.88%	-	-
Horiz. %	101.55%	79.84%	123.26%	125.58%	62.79%	103.88%	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