[RHBBANK] YoY TTM Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	8,022,726	7,153,144	6,149,070	5,425,446	6,005,398	6,156,821	5,506,790	6.46%
YoY %	12.16%	16.33%	13.34%	-9.66%	-2.46%	11.80%	-	-
Horiz. %	145.69%	129.90%	111.66%	98.52%	109.05%	111.80%	100.00%	-
PBT	2,384,623	2,249,878	1,899,289	1,538,420	1,422,449	1,136,913	829,849	19.21%
YoY %	5.99%	18.46%	23.46%	8.15%	25.12%	37.00%	-	-
Horiz. %	287.36%	271.12%	228.87%	185.39%	171.41%	137.00%	100.00%	-
Tax	-594,854	-559,846	-470,744	-329,814	-372,694	-314,848	-233,952	16.81%
YoY %	-6.25%	-18.93%	-42.73%	11.51%	-18.37%	-34.58%	-	-
Horiz. %	254.26%	239.30%	201.21%	140.98%	159.30%	134.58%	100.00%	-
NP	1,789,769	1,690,032	1,428,545	1,208,606	1,049,755	822,065	595,897	20.09%
YoY %	5.90%	18.30%	18.20%	15.13%	27.70%	37.95%	-	-
Horiz. %	300.35%	283.61%	239.73%	202.82%	176.16%	137.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,784,742	1,687,913	1,420,258	1,201,363	1,048,734	712,930	438,310	26.33%
YoY %	5.74%	18.85%	18.22%	14.55%	47.10%	62.65%	-	-
Horiz. %	407.19%	385.10%	324.03%	274.09%	239.27%	162.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	24.88%	24.79%	21.44%	26.20%	27.69%	28.19%	-
YoY %	0.28%	0.36%	15.62%	-18.17%	-5.38%	-1.77%	-	-
Horiz. %	88.51%	88.26%	87.94%	76.06%	92.94%	98.23%	100.00%	-
Total Cost	6,232,957	5,463,112	4,720,525	4,216,840	4,955,643	5,334,756	4,910,893	4.04%
YoY %	14.09%	15.73%	11.94%	-14.91%	-7.11%	8.63%	-	-
Horiz. %	126.92%	111.24%	96.12%	85.87%	100.91%	108.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,454,127	11,025,063	9,943,905	8,711,482	7,854,322	7,078,732	4,913,285	19.68%
YoY %	31.10%	10.87%	14.15%	10.91%	10.96%	44.07%	-	-
Horiz. %	294.18%	224.39%	202.39%	177.30%	159.86%	144.07%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	516,606	557,351	567,152	483,964	422,975	385,528	145,607	23.47%
YoY %	-7.31%	-1.73%	17.19%	14.42%	9.71%	164.77%	-	-
Horiz. %	354.79%	382.78%	389.51%	332.38%	290.49%	264.77%	100.00%	-
Div Payout %	28.95%	33.02%	39.93%	40.28%	40.33%	54.08%	33.22%	-
YoY %	-12.33%	-17.31%	-0.87%	-0.12%	-25.43%	62.79%	-	-
Horiz. %	87.15%	99.40%	120.20%	121.25%	121.40%	162.79%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	14,454,127	11,025,063	9,943,905	8,711,482	7,854,322	7,078,732	4,913,285	19.68%
YoY %	31.10%	10.87%	14.15%	10.91%	10.96%	44.07%	-	-
Horiz. %	294.18%	224.39%	202.39%	177.30%	159.86%	144.07%	100.00%	-
NOSH	2,385,169	2,205,012	2,147,711	2,156,307	2,163,725	2,164,750	1,819,735	4.60%
YoY %	8.17%	2.67%	-0.40%	-0.34%	-0.05%	18.96%	-	-
Horiz. %	131.07%	121.17%	118.02%	118.50%	118.90%	118.96%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	22.31%	23.63%	23.23%	22.28%	17.48%	13.35%	10.82%	-
YoY %	-5.59%	1.72%	4.26%	27.46%	30.94%	23.38%	-	-
Horiz. %	206.19%	218.39%	214.70%	205.91%	161.55%	123.38%	100.00%	-
ROE	12.35%	15.31%	14.28%	13.79%	13.35%	10.07%	8.92%	-
YoY %	-19.33%	7.21%	3.55%	3.30%	32.57%	12.89%	-	-
Horiz. %	138.45%	171.64%	160.09%	154.60%	149.66%	112.89%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	336.36	324.40	286.31	251.61	277.55	284.41	302.61	1.77%
YoY %	3.69%	13.30%	13.79%	-9.35%	-2.41%	-6.01%	-	-
Horiz. %	111.15%	107.20%	94.61%	83.15%	91.72%	93.99%	100.00%	-
EPS	74.83	76.55	66.13	55.71	48.47	32.93	24.09	20.77%
YoY %	-2.25%	15.76%	18.70%	14.94%	47.19%	36.70%	-	-
Horiz. %	310.63%	317.77%	274.51%	231.26%	201.20%	136.70%	100.00%	-
DPS	21.66	25.28	26.38	22.45	19.60	17.81	8.00	18.03%
YoY %	-14.32%	-4.17%	17.51%	14.54%	10.05%	122.62%	-	-
Horiz. %	270.75%	316.00%	329.75%	280.62%	245.00%	222.62%	100.00%	-
NAPS	6.06	5.00	4.63	4.04	3.63	3.27	2.70	14.41%
YoY %	21.20%	7.99%	14.60%	11.29%	11.01%	21.11%	-	-
Horiz. %	224.44%	185.19%	171.48%	149.63%	134.44%	121.11%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,156,307
RPS	184.03	164.08	141.05	124.45	137.75	141.23	126.32	6.46%
YoY %	12.16%	16.33%	13.34%	-9.66%	-2.46%	11.80%	-	-
Horiz. %	145.69%	129.89%	111.66%	98.52%	109.05%	111.80%	100.00%	-
EPS	40.94	38.72	32.58	27.56	24.06	16.35	10.05	26.34%
YoY %	5.73%	18.85%	18.21%	14.55%	47.16%	62.69%	-	-
Horiz. %	407.36%	385.27%	324.18%	274.23%	239.40%	162.69%	100.00%	-
DPS	11.85	12.78	13.01	11.10	9.70	8.84	3.34	23.47%
YoY %	-7.28%	-1.77%	17.21%	14.43%	9.73%	164.67%	-	-
Horiz. %	354.79%	382.63%	389.52%	332.34%	290.42%	264.67%	100.00%	-
NAPS	3.3156	2.529	2.281	1.9983	1.8017	1.6238	1.127	19.68%
YoY %	31.10%	10.87%	14.15%	10.91%	10.96%	44.08%	-	-
Horiz. %	294.20%	224.40%	202.40%	177.31%	159.87%	144.08%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	7.69	7.48	8.72	5.30	3.90	5.85	3.42	-
P/RPS	2.29	2.31	3.05	2.11	1.41	2.06	1.13	12.48%
YoY %	-0.87%	-24.26%	44.55%	49.65%	-31.55%	82.30%	-	-
Horiz. %	202.65%	204.42%	269.91%	186.73%	124.78%	182.30%	100.00%	-
P/EPS	10.28	9.77	13.19	9.51	8.05	17.76	14.20	-5.23%
YoY %	5.22%	-25.93%	38.70%	18.14%	-54.67%	25.07%	-	-
Horiz. %	72.39%	68.80%	92.89%	66.97%	56.69%	125.07%	100.00%	-
EY	9.73	10.23	7.58	10.51	12.43	5.63	7.04	5.53%
YoY %	-4.89%	34.96%	-27.88%	-15.45%	120.78%	-20.03%	-	-
Horiz. %	138.21%	145.31%	107.67%	149.29%	176.56%	79.97%	100.00%	-
DY	2.82	3.38	3.03	4.24	5.03	3.04	2.34	3.15%
YoY %	-16.57%	11.55%	-28.54%	-15.71%	65.46%	29.91%	-	-
Horiz. %	120.51%	144.44%	129.49%	181.20%	214.96%	129.91%	100.00%	-
P/NAPS	1.27	1.50	1.88	1.31	1.07	1.79	1.27	0.00%
YoY %	-15.33%	-20.21%	43.51%	22.43%	-40.22%	40.94%	-	-
Horiz. %	100.00%	118.11%	148.03%	103.15%	84.25%	140.94%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	28/02/12	22/02/11	25/02/10	24/02/09	28/02/08	28/02/07	-
Price	7.76	7.80	8.17	5.28	3.74	5.20	4.38	-
P/RPS	2.31	2.40	2.85	2.10	1.35	1.83	1.45	8.06%
YoY %	-3.75%	-15.79%	35.71%	55.56%	-26.23%	26.21%	-	-
Horiz. %	159.31%	165.52%	196.55%	144.83%	93.10%	126.21%	100.00%	-
P/EPS	10.37	10.19	12.35	9.48	7.72	15.79	18.18	-8.92%
YoY %	1.77%	-17.49%	30.27%	22.80%	-51.11%	-13.15%	-	-
Horiz. %	57.04%	56.05%	67.93%	52.15%	42.46%	86.85%	100.00%	-
EY	9.64	9.81	8.09	10.55	12.96	6.33	5.50	9.79%
YoY %	-1.73%	21.26%	-23.32%	-18.60%	104.74%	15.09%	-	-
Horiz. %	175.27%	178.36%	147.09%	191.82%	235.64%	115.09%	100.00%	-
DY	2.79	3.24	3.23	4.25	5.24	3.42	1.83	7.27%
YoY %	-13.89%	0.31%	-24.00%	-18.89%	53.22%	86.89%	-	-
Horiz. %	152.46%	177.05%	176.50%	232.24%	286.34%	186.89%	100.00%	-
P/NAPS	1.28	1.56	1.76	1.31	1.03	1.59	1.62	-3.84%
YoY %	-17.95%	-11.36%	34.35%	27.18%	-35.22%	-1.85%	-	-
Horiz. %	79.01%	96.30%	108.64%	80.86%	63.58%	98.15%	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

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.195

0.00

220,183,600

INGENIEU

0.065

0.00

216,507,200

HSI-CXF

0.11

-0.01

145,016,900

HSI-CXV

0.14

-0.005

128,916,200

HSI-HU8

0.08

+0.005

73,935,900

AHB-WC

0.07

+0.005

65,743,600

JCY

0.745

+0.05

55,826,700

TECHNAX

0.375

0.00

38,216,400

SNS

0.77

+0.05

36,183,400

ASTRO

0.32

-0.02

32,979,200

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.94

+0.34

39,200

VSTECS

4.20

+0.20

1,099,000

AJI

15.40

+0.20

80,900

PANAMY

20.18

+0.18

1,500

NOTION-WD

1.95

+0.17

2,029,100

NOTION

2.22

+0.16

17,690,100

ECOWLD-C26

0.16

+0.15

20,000

HLBANK

19.30

+0.14

91,800

MAHSING-C60

0.455

+0.115

181,000

More gainer Stocks

NESTLE

121.40

-1.10

4,200

KLK

20.64

-0.34

198,500

PENTA-C42

0.08

-0.26

200,000

KESM

6.92

-0.26

48,200

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

IOIPG

2.15

-0.10

11,835,400

AEON-C31

0.05

-0.10

3,811,200

PETDAG

17.10

-0.10

132,200

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