[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	4,606,399	3,833,865	3,458,437	2,835,342	2,695,665	3,001,777	3,139,846	6.59%
YoY %	20.15%	10.86%	21.98%	5.18%	-10.20%	-4.40%	-	-
Horiz. %	146.71%	122.10%	110.15%	90.30%	85.85%	95.60%	100.00%	-
PBT	1,047,952	1,183,957	1,121,449	922,180	715,058	671,763	560,942	10.96%
YoY %	-11.49%	5.57%	21.61%	28.97%	6.44%	19.76%	-	-
Horiz. %	186.82%	211.07%	199.92%	164.40%	127.47%	119.76%	100.00%	-
Tax	-264,977	-293,275	-280,811	-228,979	-181,030	-177,298	-145,331	10.51%
YoY %	9.65%	-4.44%	-22.64%	-26.49%	-2.10%	-22.00%	-	-
Horiz. %	182.33%	201.80%	193.22%	157.56%	124.56%	122.00%	100.00%	-
NP	782,975	890,682	840,638	693,201	534,028	494,465	415,611	11.12%
YoY %	-12.09%	5.95%	21.27%	29.81%	8.00%	18.97%	-	-
Horiz. %	188.39%	214.31%	202.27%	166.79%	128.49%	118.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	767,527	889,396	839,149	688,760	530,170	493,491	308,521	16.38%
YoY %	-13.70%	5.99%	21.83%	29.91%	7.43%	59.95%	-	-
Horiz. %	248.78%	288.28%	271.99%	223.25%	171.84%	159.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.29%	24.77%	25.04%	24.83%	25.32%	26.39%	25.91%	-
YoY %	2.10%	-1.08%	0.85%	-1.94%	-4.05%	1.85%	-	-
Horiz. %	97.61%	95.60%	96.64%	95.83%	97.72%	101.85%	100.00%	-
Total Cost	3,823,424	2,943,183	2,617,799	2,142,141	2,161,637	2,507,312	2,724,235	5.80%
YoY %	29.91%	12.43%	22.20%	-0.90%	-13.79%	-7.96%	-	-
Horiz. %	140.35%	108.04%	96.09%	78.63%	79.35%	92.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,824,014	12,270,575	8,654,517	9,298,260	8,060,308	7,219,191	5,148,101	20.56%
YoY %	28.96%	41.78%	-6.92%	15.36%	11.65%	40.23%	-	-
Horiz. %	307.38%	238.35%	168.11%	180.62%	156.57%	140.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	149,518	132,416	173,090	107,618	107,758	193,948	91,278	8.56%
YoY %	12.92%	-23.50%	60.84%	-0.13%	-44.44%	112.48%	-	-
Horiz. %	163.81%	145.07%	189.63%	117.90%	118.05%	212.48%	100.00%	-
Div Payout %	19.48%	14.89%	20.63%	15.63%	20.33%	39.30%	29.59%	-
YoY %	30.83%	-27.82%	31.99%	-23.12%	-48.27%	32.82%	-	-
Horiz. %	65.83%	50.32%	69.72%	52.82%	68.71%	132.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	15,824,014	12,270,575	8,654,517	9,298,260	8,060,308	7,219,191	5,148,101	20.56%
YoY %	28.96%	41.78%	-6.92%	15.36%	11.65%	40.23%	-	-
Horiz. %	307.38%	238.35%	168.11%	180.62%	156.57%	140.23%	100.00%	-
NOSH	2,491,970	2,206,938	2,163,629	2,152,375	2,155,162	2,154,982	1,825,568	5.31%
YoY %	12.92%	2.00%	0.52%	-0.13%	0.01%	18.04%	-	-
Horiz. %	136.50%	120.89%	118.52%	117.90%	118.05%	118.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	17.00%	23.23%	24.31%	24.45%	19.81%	16.47%	13.24%	-
YoY %	-26.82%	-4.44%	-0.57%	23.42%	20.28%	24.40%	-	-
Horiz. %	128.40%	175.45%	183.61%	184.67%	149.62%	124.40%	100.00%	-
ROE	4.85%	7.25%	9.70%	7.41%	6.58%	6.84%	5.99%	-
YoY %	-33.10%	-25.26%	30.90%	12.61%	-3.80%	14.19%	-	-
Horiz. %	80.97%	121.04%	161.94%	123.71%	109.85%	114.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	184.85	173.72	159.84	131.73	125.08	139.29	171.99	1.20%
YoY %	6.41%	8.68%	21.34%	5.32%	-10.20%	-19.01%	-	-
Horiz. %	107.48%	101.01%	92.94%	76.59%	72.73%	80.99%	100.00%	-
EPS	30.80	40.30	38.80	32.00	24.60	22.90	16.90	10.51%
YoY %	-23.57%	3.87%	21.25%	30.08%	7.42%	35.50%	-	-
Horiz. %	182.25%	238.46%	229.59%	189.35%	145.56%	135.50%	100.00%	-
DPS	6.00	6.00	8.00	5.00	5.00	9.00	5.00	3.08%
YoY %	0.00%	-25.00%	60.00%	0.00%	-44.44%	80.00%	-	-
Horiz. %	120.00%	120.00%	160.00%	100.00%	100.00%	180.00%	100.00%	-
NAPS	6.35	5.56	4.00	4.32	3.74	3.35	2.82	14.47%
YoY %	14.21%	39.00%	-7.41%	15.51%	11.64%	18.79%	-	-
Horiz. %	225.18%	197.16%	141.84%	153.19%	132.62%	118.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,159,426
RPS	105.66	87.94	79.33	65.04	61.83	68.86	72.02	6.59%
YoY %	20.15%	10.85%	21.97%	5.19%	-10.21%	-4.39%	-	-
Horiz. %	146.71%	122.10%	110.15%	90.31%	85.85%	95.61%	100.00%	-
EPS	17.61	20.40	19.25	15.80	12.16	11.32	7.08	16.38%
YoY %	-13.68%	5.97%	21.84%	29.93%	7.42%	59.89%	-	-
Horiz. %	248.73%	288.14%	271.89%	223.16%	171.75%	159.89%	100.00%	-
DPS	3.43	3.04	3.97	2.47	2.47	4.45	2.09	8.59%
YoY %	12.83%	-23.43%	60.73%	0.00%	-44.49%	112.92%	-	-
Horiz. %	164.11%	145.45%	189.95%	118.18%	118.18%	212.92%	100.00%	-
NAPS	3.6298	2.8147	1.9852	2.1329	1.8489	1.656	1.1809	20.56%
YoY %	28.96%	41.78%	-6.92%	15.36%	11.65%	40.23%	-	-
Horiz. %	307.38%	238.35%	168.11%	180.62%	156.57%	140.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	8.63	7.40	9.16	5.88	4.14	4.22	4.82	-
P/RPS	4.67	4.26	5.73	4.46	3.31	3.03	2.80	8.89%
YoY %	9.62%	-25.65%	28.48%	34.74%	9.24%	8.21%	-	-
Horiz. %	166.79%	152.14%	204.64%	159.29%	118.21%	108.21%	100.00%	-
P/EPS	28.02	18.36	23.62	18.38	16.83	18.43	28.52	-0.29%
YoY %	52.61%	-22.27%	28.51%	9.21%	-8.68%	-35.38%	-	-
Horiz. %	98.25%	64.38%	82.82%	64.45%	59.01%	64.62%	100.00%	-
EY	3.57	5.45	4.23	5.44	5.94	5.43	3.51	0.28%
YoY %	-34.50%	28.84%	-22.24%	-8.42%	9.39%	54.70%	-	-
Horiz. %	101.71%	155.27%	120.51%	154.99%	169.23%	154.70%	100.00%	-
DY	0.70	0.81	0.87	0.85	1.21	2.13	1.04	-6.37%
YoY %	-13.58%	-6.90%	2.35%	-29.75%	-43.19%	104.81%	-	-
Horiz. %	67.31%	77.88%	83.65%	81.73%	116.35%	204.81%	100.00%	-
P/NAPS	1.36	1.33	2.29	1.36	1.11	1.26	1.71	-3.74%
YoY %	2.26%	-41.92%	68.38%	22.52%	-11.90%	-26.32%	-	-
Horiz. %	79.53%	77.78%	133.92%	79.53%	64.91%	73.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	27/08/12	24/08/11	24/08/10	24/08/09	29/08/08	27/08/07	-
Price	7.48	7.24	8.90	6.73	4.60	4.18	5.30	-
P/RPS	4.05	4.17	5.57	5.11	3.68	3.00	3.08	4.66%
YoY %	-2.88%	-25.13%	9.00%	38.86%	22.67%	-2.60%	-	-
Horiz. %	131.49%	135.39%	180.84%	165.91%	119.48%	97.40%	100.00%	-
P/EPS	24.29	17.97	22.95	21.03	18.70	18.25	31.36	-4.16%
YoY %	35.17%	-21.70%	9.13%	12.46%	2.47%	-41.80%	-	-
Horiz. %	77.46%	57.30%	73.18%	67.06%	59.63%	58.20%	100.00%	-
EY	4.12	5.57	4.36	4.75	5.35	5.48	3.19	4.35%
YoY %	-26.03%	27.75%	-8.21%	-11.21%	-2.37%	71.79%	-	-
Horiz. %	129.15%	174.61%	136.68%	148.90%	167.71%	171.79%	100.00%	-
DY	0.80	0.83	0.90	0.74	1.09	2.15	0.94	-2.64%
YoY %	-3.61%	-7.78%	21.62%	-32.11%	-49.30%	128.72%	-	-
Horiz. %	85.11%	88.30%	95.74%	78.72%	115.96%	228.72%	100.00%	-
P/NAPS	1.18	1.30	2.23	1.56	1.23	1.25	1.88	-7.46%
YoY %	-9.23%	-41.70%	42.95%	26.83%	-1.60%	-33.51%	-	-
Horiz. %	62.77%	69.15%	118.62%	82.98%	65.43%	66.49%	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