[RHBBANK] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	6,416,027	6,149,070	5,832,264	5,565,123	5,467,564	5,425,446	5,544,106	10.23%
YoY %	4.34%	5.43%	4.80%	1.78%	0.78%	-2.14%	-	-
Horiz. %	115.73%	110.91%	105.20%	100.38%	98.62%	97.86%	100.00%	-
PBT	2,035,652	1,899,289	1,752,512	1,745,542	1,697,655	1,538,420	1,423,258	26.97%
YoY %	7.18%	8.38%	0.40%	2.82%	10.35%	8.09%	-	-
Horiz. %	143.03%	133.45%	123.13%	122.64%	119.28%	108.09%	100.00%	-
Tax	-501,207	-470,744	-366,801	-377,763	-366,745	-329,814	-355,895	25.66%
YoY %	-6.47%	-28.34%	2.90%	-3.00%	-11.20%	7.33%	-	-
Horiz. %	140.83%	132.27%	103.06%	106.14%	103.05%	92.67%	100.00%	-
NP	1,534,445	1,428,545	1,385,711	1,367,779	1,330,910	1,208,606	1,067,363	27.40%
YoY %	7.41%	3.09%	1.31%	2.77%	10.12%	13.23%	-	-
Horiz. %	143.76%	133.84%	129.83%	128.15%	124.69%	113.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,528,279	1,420,258	1,376,497	1,359,953	1,322,452	1,201,363	1,061,878	27.50%
YoY %	7.61%	3.18%	1.22%	2.84%	10.08%	13.14%	-	-
Horiz. %	143.92%	133.75%	129.63%	128.07%	124.54%	113.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	24.79%	20.93%	21.64%	21.60%	21.44%	25.01%	-
YoY %	-0.69%	18.44%	-3.28%	0.19%	0.75%	-14.27%	-	-
Horiz. %	98.44%	99.12%	83.69%	86.53%	86.37%	85.73%	100.00%	-
Total Cost	4,881,582	4,720,525	4,446,553	4,197,344	4,136,654	4,216,840	4,476,743	5.94%
YoY %	3.41%	6.16%	5.94%	1.47%	-1.90%	-5.81%	-	-
Horiz. %	109.04%	105.45%	99.33%	93.76%	92.40%	94.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,635,570	9,943,905	9,656,819	9,328,724	9,218,191	8,711,482	8,424,226	1.66%
YoY %	-13.16%	2.97%	3.52%	1.20%	5.82%	3.41%	-	-
Horiz. %	102.51%	118.04%	114.63%	110.74%	109.42%	103.41%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	567,152	567,152	484,247	484,247	483,964	483,964	337,043	41.51%
YoY %	0.00%	17.12%	0.00%	0.06%	0.00%	43.59%	-	-
Horiz. %	168.27%	168.27%	143.68%	143.68%	143.59%	143.59%	100.00%	-
Div Payout %	37.11%	39.93%	35.18%	35.61%	36.60%	40.28%	31.74%	-
YoY %	-7.06%	13.50%	-1.21%	-2.70%	-9.14%	26.91%	-	-
Horiz. %	116.92%	125.80%	110.84%	112.19%	115.31%	126.91%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	8,635,570	9,943,905	9,656,819	9,328,724	9,218,191	8,711,482	8,424,226	1.66%
YoY %	-13.16%	2.97%	3.52%	1.20%	5.82%	3.41%	-	-
Horiz. %	102.51%	118.04%	114.63%	110.74%	109.42%	103.41%	100.00%	-
NOSH	2,158,892	2,147,711	2,155,539	2,159,426	2,158,827	2,156,307	2,160,058	-0.03%
YoY %	0.52%	-0.36%	-0.18%	0.03%	0.12%	-0.17%	-	-
Horiz. %	99.95%	99.43%	99.79%	99.97%	99.94%	99.83%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	23.92%	23.23%	23.76%	24.58%	24.34%	22.28%	19.25%	-
YoY %	2.97%	-2.23%	-3.34%	0.99%	9.25%	15.74%	-	-
Horiz. %	124.26%	120.68%	123.43%	127.69%	126.44%	115.74%	100.00%	-
ROE	17.70%	14.28%	14.25%	14.58%	14.35%	13.79%	12.61%	-
YoY %	23.95%	0.21%	-2.26%	1.60%	4.06%	9.36%	-	-
Horiz. %	140.36%	113.24%	113.01%	115.62%	113.80%	109.36%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	297.19	286.31	270.57	257.71	253.27	251.61	256.66	10.27%
YoY %	3.80%	5.82%	4.99%	1.75%	0.66%	-1.97%	-	-
Horiz. %	115.79%	111.55%	105.42%	100.41%	98.68%	98.03%	100.00%	-
EPS	70.79	66.13	63.86	62.98	61.26	55.71	49.16	27.54%
YoY %	7.05%	3.55%	1.40%	2.81%	9.96%	13.32%	-	-
Horiz. %	144.00%	134.52%	129.90%	128.11%	124.61%	113.32%	100.00%	-
DPS	26.38	26.38	22.45	22.45	22.45	22.45	15.60	41.98%
YoY %	0.00%	17.51%	0.00%	0.00%	0.00%	43.91%	-	-
Horiz. %	169.10%	169.10%	143.91%	143.91%	143.91%	143.91%	100.00%	-
NAPS	4.00	4.63	4.48	4.32	4.27	4.04	3.90	1.70%
YoY %	-13.61%	3.35%	3.70%	1.17%	5.69%	3.59%	-	-
Horiz. %	102.56%	118.72%	114.87%	110.77%	109.49%	103.59%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 2,159,426
RPS	147.17	141.05	133.78	127.66	125.42	124.45	127.17	10.23%
YoY %	4.34%	5.43%	4.79%	1.79%	0.78%	-2.14%	-	-
Horiz. %	115.73%	110.91%	105.20%	100.39%	98.62%	97.86%	100.00%	-
EPS	35.06	32.58	31.57	31.20	30.34	27.56	24.36	27.50%
YoY %	7.61%	3.20%	1.19%	2.83%	10.09%	13.14%	-	-
Horiz. %	143.92%	133.74%	129.60%	128.08%	124.55%	113.14%	100.00%	-
DPS	13.01	13.01	11.11	11.11	11.10	11.10	7.73	41.53%
YoY %	0.00%	17.10%	0.00%	0.09%	0.00%	43.60%	-	-
Horiz. %	168.31%	168.31%	143.73%	143.73%	143.60%	143.60%	100.00%	-
NAPS	1.9809	2.281	2.2151	2.1399	2.1145	1.9983	1.9324	1.66%
YoY %	-13.16%	2.98%	3.51%	1.20%	5.81%	3.41%	-	-
Horiz. %	102.51%	118.04%	114.63%	110.74%	109.42%	103.41%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	8.58	8.72	7.23	5.88	5.64	5.30	5.07	-
P/RPS	2.89	3.05	2.67	2.28	2.23	2.11	1.98	28.70%
YoY %	-5.25%	14.23%	17.11%	2.24%	5.69%	6.57%	-	-
Horiz. %	145.96%	154.04%	134.85%	115.15%	112.63%	106.57%	100.00%	-
P/EPS	12.12	13.19	11.32	9.34	9.21	9.51	10.31	11.39%
YoY %	-8.11%	16.52%	21.20%	1.41%	-3.15%	-7.76%	-	-
Horiz. %	117.56%	127.93%	109.80%	90.59%	89.33%	92.24%	100.00%	-
EY	8.25	7.58	8.83	10.71	10.86	10.51	9.70	-10.24%
YoY %	8.84%	-14.16%	-17.55%	-1.38%	3.33%	8.35%	-	-
Horiz. %	85.05%	78.14%	91.03%	110.41%	111.96%	108.35%	100.00%	-
DY	3.07	3.03	3.11	3.82	3.98	4.24	3.08	-0.21%
YoY %	1.32%	-2.57%	-18.59%	-4.02%	-6.13%	37.66%	-	-
Horiz. %	99.68%	98.38%	100.97%	124.03%	129.22%	137.66%	100.00%	-
P/NAPS	2.15	1.88	1.61	1.36	1.32	1.31	1.30	39.89%
YoY %	14.36%	16.77%	18.38%	3.03%	0.76%	0.77%	-	-
Horiz. %	165.38%	144.62%	123.85%	104.62%	101.54%	100.77%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	24/05/11	22/02/11	29/11/10	24/08/10	31/05/10	25/02/10	18/11/09	-
Price	9.24	8.17	7.96	6.73	5.75	5.28	5.47	-
P/RPS	3.11	2.85	2.94	2.61	2.27	2.10	2.13	28.73%
YoY %	9.12%	-3.06%	12.64%	14.98%	8.10%	-1.41%	-	-
Horiz. %	146.01%	133.80%	138.03%	122.54%	106.57%	98.59%	100.00%	-
P/EPS	13.05	12.35	12.47	10.69	9.39	9.48	11.13	11.20%
YoY %	5.67%	-0.96%	16.65%	13.84%	-0.95%	-14.82%	-	-
Horiz. %	117.25%	110.96%	112.04%	96.05%	84.37%	85.18%	100.00%	-
EY	7.66	8.09	8.02	9.36	10.65	10.55	8.99	-10.13%
YoY %	-5.32%	0.87%	-14.32%	-12.11%	0.95%	17.35%	-	-
Horiz. %	85.21%	89.99%	89.21%	104.12%	118.46%	117.35%	100.00%	-
DY	2.85	3.23	2.82	3.34	3.90	4.25	2.85	0.00%
YoY %	-11.76%	14.54%	-15.57%	-14.36%	-8.24%	49.12%	-	-
Horiz. %	100.00%	113.33%	98.95%	117.19%	136.84%	149.12%	100.00%	-
P/NAPS	2.31	1.76	1.78	1.56	1.35	1.31	1.40	39.67%
YoY %	31.25%	-1.12%	14.10%	15.56%	3.05%	-6.43%	-	-
Horiz. %	165.00%	125.71%	127.14%	111.43%	96.43%	93.57%	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