[RHBBANK] YoY TTM Result on 31-Dec-2010 [#4]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
TTM Result
Revenue	9,577,197	8,022,726	7,153,144	6,149,070	5,425,446	6,005,398	6,156,821	7.63%
YoY %	19.38%	12.16%	16.33%	13.34%	-9.66%	-2.46%	-	-
Horiz. %	155.55%	130.31%	116.18%	99.87%	88.12%	97.54%	100.00%	-
PBT	2,470,769	2,384,623	2,249,878	1,899,289	1,538,420	1,422,449	1,136,913	13.79%
YoY %	3.61%	5.99%	18.46%	23.46%	8.15%	25.12%	-	-
Horiz. %	217.32%	209.75%	197.89%	167.06%	135.32%	125.12%	100.00%	-
Tax	-627,229	-594,854	-559,846	-470,744	-329,814	-372,694	-314,848	12.16%
YoY %	-5.44%	-6.25%	-18.93%	-42.73%	11.51%	-18.37%	-	-
Horiz. %	199.22%	188.93%	177.81%	149.51%	104.75%	118.37%	100.00%	-
NP	1,843,540	1,789,769	1,690,032	1,428,545	1,208,606	1,049,755	822,065	14.39%
YoY %	3.00%	5.90%	18.30%	18.20%	15.13%	27.70%	-	-
Horiz. %	224.26%	217.72%	205.58%	173.78%	147.02%	127.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,831,192	1,784,742	1,687,913	1,420,258	1,201,363	1,048,734	712,930	17.00%
YoY %	2.60%	5.74%	18.85%	18.22%	14.55%	47.10%	-	-
Horiz. %	256.85%	250.34%	236.76%	199.21%	168.51%	147.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.39%	24.95%	24.88%	24.79%	21.44%	26.20%	27.69%	-
YoY %	1.76%	0.28%	0.36%	15.62%	-18.17%	-5.38%	-	-
Horiz. %	91.69%	90.10%	89.85%	89.53%	77.43%	94.62%	100.00%	-
Total Cost	7,733,657	6,232,957	5,463,112	4,720,525	4,216,840	4,955,643	5,334,756	6.37%
YoY %	24.08%	14.09%	15.73%	11.94%	-14.91%	-7.11%	-	-
Horiz. %	144.97%	116.84%	102.41%	88.49%	79.04%	92.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,656,667	14,454,127	11,025,063	9,943,905	8,711,482	7,854,322	7,078,732	15.31%
YoY %	15.24%	31.10%	10.87%	14.15%	10.91%	10.96%	-	-
Horiz. %	235.31%	204.19%	155.75%	140.48%	123.07%	110.96%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	410,343	516,606	557,351	567,152	483,964	422,975	385,528	1.04%
YoY %	-20.57%	-7.31%	-1.73%	17.19%	14.42%	9.71%	-	-
Horiz. %	106.44%	134.00%	144.57%	147.11%	125.53%	109.71%	100.00%	-
Div Payout %	22.41%	28.95%	33.02%	39.93%	40.28%	40.33%	54.08%	-
YoY %	-22.59%	-12.33%	-17.31%	-0.87%	-0.12%	-25.43%	-	-
Horiz. %	41.44%	53.53%	61.06%	73.84%	74.48%	74.57%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	16,656,667	14,454,127	11,025,063	9,943,905	8,711,482	7,854,322	7,078,732	15.31%
YoY %	15.24%	31.10%	10.87%	14.15%	10.91%	10.96%	-	-
Horiz. %	235.31%	204.19%	155.75%	140.48%	123.07%	110.96%	100.00%	-
NOSH	2,535,261	2,385,169	2,205,012	2,147,711	2,156,307	2,163,725	2,164,750	2.66%
YoY %	6.29%	8.17%	2.67%	-0.40%	-0.34%	-0.05%	-	-
Horiz. %	117.12%	110.18%	101.86%	99.21%	99.61%	99.95%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	19.25%	22.31%	23.63%	23.23%	22.28%	17.48%	13.35%	-
YoY %	-13.72%	-5.59%	1.72%	4.26%	27.46%	30.94%	-	-
Horiz. %	144.19%	167.12%	177.00%	174.01%	166.89%	130.94%	100.00%	-
ROE	10.99%	12.35%	15.31%	14.28%	13.79%	13.35%	10.07%	-
YoY %	-11.01%	-19.33%	7.21%	3.55%	3.30%	32.57%	-	-
Horiz. %	109.14%	122.64%	152.04%	141.81%	136.94%	132.57%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	377.76	336.36	324.40	286.31	251.61	277.55	284.41	4.83%
YoY %	12.31%	3.69%	13.30%	13.79%	-9.35%	-2.41%	-	-
Horiz. %	132.82%	118.27%	114.06%	100.67%	88.47%	97.59%	100.00%	-
EPS	72.23	74.83	76.55	66.13	55.71	48.47	32.93	13.97%
YoY %	-3.47%	-2.25%	15.76%	18.70%	14.94%	47.19%	-	-
Horiz. %	219.34%	227.24%	232.46%	200.82%	169.18%	147.19%	100.00%	-
DPS	16.30	21.66	25.28	26.38	22.45	19.60	17.81	-1.46%
YoY %	-24.75%	-14.32%	-4.17%	17.51%	14.54%	10.05%	-	-
Horiz. %	91.52%	121.62%	141.94%	148.12%	126.05%	110.05%	100.00%	-
NAPS	6.57	6.06	5.00	4.63	4.04	3.63	3.27	12.31%
YoY %	8.42%	21.20%	7.99%	14.60%	11.29%	11.01%	-	-
Horiz. %	200.92%	185.32%	152.91%	141.59%	123.55%	111.01%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,147,711
RPS	219.69	184.03	164.08	141.05	124.45	137.75	141.23	7.63%
YoY %	19.38%	12.16%	16.33%	13.34%	-9.66%	-2.46%	-	-
Horiz. %	155.55%	130.31%	116.18%	99.87%	88.12%	97.54%	100.00%	-
EPS	42.00	40.94	38.72	32.58	27.56	24.06	16.35	17.01%
YoY %	2.59%	5.73%	18.85%	18.21%	14.55%	47.16%	-	-
Horiz. %	256.88%	250.40%	236.82%	199.27%	168.56%	147.16%	100.00%	-
DPS	9.41	11.85	12.78	13.01	11.10	9.70	8.84	1.04%
YoY %	-20.59%	-7.28%	-1.77%	17.21%	14.43%	9.73%	-	-
Horiz. %	106.45%	134.05%	144.57%	147.17%	125.57%	109.73%	100.00%	-
NAPS	3.8208	3.3156	2.529	2.281	1.9983	1.8017	1.6238	15.31%
YoY %	15.24%	31.10%	10.87%	14.15%	10.91%	10.96%	-	-
Horiz. %	235.30%	204.19%	155.75%	140.47%	123.06%	110.96%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	7.90	7.69	7.48	8.72	5.30	3.90	5.85	-
P/RPS	2.09	2.29	2.31	3.05	2.11	1.41	2.06	0.24%
YoY %	-8.73%	-0.87%	-24.26%	44.55%	49.65%	-31.55%	-	-
Horiz. %	101.46%	111.17%	112.14%	148.06%	102.43%	68.45%	100.00%	-
P/EPS	10.94	10.28	9.77	13.19	9.51	8.05	17.76	-7.75%
YoY %	6.42%	5.22%	-25.93%	38.70%	18.14%	-54.67%	-	-
Horiz. %	61.60%	57.88%	55.01%	74.27%	53.55%	45.33%	100.00%	-
EY	9.14	9.73	10.23	7.58	10.51	12.43	5.63	8.40%
YoY %	-6.06%	-4.89%	34.96%	-27.88%	-15.45%	120.78%	-	-
Horiz. %	162.34%	172.82%	181.71%	134.64%	186.68%	220.78%	100.00%	-
DY	2.06	2.82	3.38	3.03	4.24	5.03	3.04	-6.27%
YoY %	-26.95%	-16.57%	11.55%	-28.54%	-15.71%	65.46%	-	-
Horiz. %	67.76%	92.76%	111.18%	99.67%	139.47%	165.46%	100.00%	-
P/NAPS	1.20	1.27	1.50	1.88	1.31	1.07	1.79	-6.44%
YoY %	-5.51%	-15.33%	-20.21%	43.51%	22.43%	-40.22%	-	-
Horiz. %	67.04%	70.95%	83.80%	105.03%	73.18%	59.78%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/14	26/02/13	28/02/12	22/02/11	25/02/10	24/02/09	28/02/08	-
Price	7.77	7.76	7.80	8.17	5.28	3.74	5.20	-
P/RPS	2.06	2.31	2.40	2.85	2.10	1.35	1.83	1.99%
YoY %	-10.82%	-3.75%	-15.79%	35.71%	55.56%	-26.23%	-	-
Horiz. %	112.57%	126.23%	131.15%	155.74%	114.75%	73.77%	100.00%	-
P/EPS	10.76	10.37	10.19	12.35	9.48	7.72	15.79	-6.18%
YoY %	3.76%	1.77%	-17.49%	30.27%	22.80%	-51.11%	-	-
Horiz. %	68.14%	65.67%	64.53%	78.21%	60.04%	48.89%	100.00%	-
EY	9.30	9.64	9.81	8.09	10.55	12.96	6.33	6.61%
YoY %	-3.53%	-1.73%	21.26%	-23.32%	-18.60%	104.74%	-	-
Horiz. %	146.92%	152.29%	154.98%	127.80%	166.67%	204.74%	100.00%	-
DY	2.10	2.79	3.24	3.23	4.25	5.24	3.42	-7.79%
YoY %	-24.73%	-13.89%	0.31%	-24.00%	-18.89%	53.22%	-	-
Horiz. %	61.40%	81.58%	94.74%	94.44%	124.27%	153.22%	100.00%	-
P/NAPS	1.18	1.28	1.56	1.76	1.31	1.03	1.59	-4.84%
YoY %	-7.81%	-17.95%	-11.36%	34.35%	27.18%	-35.22%	-	-
Horiz. %	74.21%	80.50%	98.11%	110.69%	82.39%	64.78%	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