[RHBBANK] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	9,825,390	8,795,260	7,528,572	6,772,165	5,565,123	5,699,286	6,018,752	8.50%
YoY %	11.71%	16.83%	11.17%	21.69%	-2.35%	-5.31%	-	-
Horiz. %	163.25%	146.13%	125.09%	112.52%	92.46%	94.69%	100.00%	-
PBT	2,799,352	2,248,618	2,312,386	2,098,558	1,745,542	1,465,744	1,247,734	14.40%
YoY %	24.49%	-2.76%	10.19%	20.22%	19.09%	17.47%	-	-
Horiz. %	224.35%	180.22%	185.33%	168.19%	139.90%	117.47%	100.00%	-
Tax	-726,037	-566,556	-572,310	-522,576	-377,763	-376,426	-346,815	13.09%
YoY %	-28.15%	1.01%	-9.52%	-38.33%	-0.36%	-8.54%	-	-
Horiz. %	209.34%	163.36%	165.02%	150.68%	108.92%	108.54%	100.00%	-
NP	2,073,315	1,682,062	1,740,076	1,575,982	1,367,779	1,089,318	900,919	14.89%
YoY %	23.26%	-3.33%	10.41%	15.22%	25.56%	20.91%	-	-
Horiz. %	230.13%	186.71%	193.14%	174.93%	151.82%	120.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,070,864	1,662,873	1,738,160	1,570,647	1,359,953	1,085,413	897,900	14.93%
YoY %	24.54%	-4.33%	10.67%	15.49%	25.29%	20.88%	-	-
Horiz. %	230.63%	185.20%	193.58%	174.92%	151.46%	120.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.94%	25.20%	24.75%	24.90%	21.64%	25.68%	27.80%	-
YoY %	2.94%	1.82%	-0.60%	15.06%	-15.73%	-7.63%	-	-
Horiz. %	93.31%	90.65%	89.03%	89.57%	77.84%	92.37%	100.00%	-
Total Cost	7,752,075	7,113,198	5,788,496	5,196,183	4,197,344	4,609,968	5,117,833	7.16%
YoY %	8.98%	22.89%	11.40%	23.80%	-8.95%	-9.92%	-	-
Horiz. %	151.47%	138.99%	113.10%	101.53%	82.01%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,711,692	15,791,603	12,309,161	8,672,944	9,328,724	8,055,131	7,206,992	16.15%
YoY %	12.16%	28.29%	41.93%	-7.03%	15.81%	11.77%	-	-
Horiz. %	245.76%	219.12%	170.79%	120.34%	129.44%	111.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	261,131	532,985	516,725	632,639	484,247	337,043	488,026	-9.89%
YoY %	-51.01%	3.15%	-18.32%	30.64%	43.68%	-30.94%	-	-
Horiz. %	53.51%	109.21%	105.88%	129.63%	99.23%	69.06%	100.00%	-
Div Payout %	12.61%	32.05%	29.73%	40.28%	35.61%	31.05%	54.35%	-
YoY %	-60.66%	7.80%	-26.19%	13.11%	14.69%	-42.87%	-	-
Horiz. %	23.20%	58.97%	54.70%	74.11%	65.52%	57.13%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	17,711,692	15,791,603	12,309,161	8,672,944	9,328,724	8,055,131	7,206,992	16.15%
YoY %	12.16%	28.29%	41.93%	-7.03%	15.81%	11.77%	-	-
Horiz. %	245.76%	219.12%	170.79%	120.34%	129.44%	111.77%	100.00%	-
NOSH	2,541,132	2,486,866	2,213,878	2,168,236	2,159,426	2,153,778	2,151,341	2.81%
YoY %	2.18%	12.33%	2.11%	0.41%	0.26%	0.11%	-	-
Horiz. %	118.12%	115.60%	102.91%	100.79%	100.38%	100.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	21.10%	19.12%	23.11%	23.27%	24.58%	19.11%	14.97%	-
YoY %	10.36%	-17.27%	-0.69%	-5.33%	28.62%	27.66%	-	-
Horiz. %	140.95%	127.72%	154.38%	155.44%	164.20%	127.66%	100.00%	-
ROE	11.69%	10.53%	14.12%	18.11%	14.58%	13.47%	12.46%	-
YoY %	11.02%	-25.42%	-22.03%	24.21%	8.24%	8.11%	-	-
Horiz. %	93.82%	84.51%	113.32%	145.35%	117.01%	108.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	386.65	353.67	340.06	312.34	257.71	264.62	279.77	5.53%
YoY %	9.33%	4.00%	8.87%	21.20%	-2.61%	-5.42%	-	-
Horiz. %	138.20%	126.41%	121.55%	111.64%	92.11%	94.58%	100.00%	-
EPS	81.49	66.87	78.51	72.44	62.98	50.40	41.74	11.79%
YoY %	21.86%	-14.83%	8.38%	15.02%	24.96%	20.75%	-	-
Horiz. %	195.23%	160.21%	188.09%	173.55%	150.89%	120.75%	100.00%	-
DPS	10.30	21.43	23.41	29.38	22.45	15.60	22.60	-12.27%
YoY %	-51.94%	-8.46%	-20.32%	30.87%	43.91%	-30.97%	-	-
Horiz. %	45.58%	94.82%	103.58%	130.00%	99.34%	69.03%	100.00%	-
NAPS	6.97	6.35	5.56	4.00	4.32	3.74	3.35	12.98%
YoY %	9.76%	14.21%	39.00%	-7.41%	15.51%	11.64%	-	-
Horiz. %	208.06%	189.55%	165.97%	119.40%	128.96%	111.64%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,168,236
RPS	225.38	201.75	172.69	155.34	127.66	130.73	138.06	8.50%
YoY %	11.71%	16.83%	11.17%	21.68%	-2.35%	-5.31%	-	-
Horiz. %	163.25%	146.13%	125.08%	112.52%	92.47%	94.69%	100.00%	-
EPS	47.50	38.14	39.87	36.03	31.20	24.90	20.60	14.93%
YoY %	24.54%	-4.34%	10.66%	15.48%	25.30%	20.87%	-	-
Horiz. %	230.58%	185.15%	193.54%	174.90%	151.46%	120.87%	100.00%	-
DPS	5.99	12.23	11.85	14.51	11.11	7.73	11.19	-9.88%
YoY %	-51.02%	3.21%	-18.33%	30.60%	43.73%	-30.92%	-	-
Horiz. %	53.53%	109.29%	105.90%	129.67%	99.29%	69.08%	100.00%	-
NAPS	4.0628	3.6224	2.8235	1.9894	2.1399	1.8477	1.6532	16.15%
YoY %	12.16%	28.29%	41.93%	-7.03%	15.81%	11.77%	-	-
Horiz. %	245.75%	219.11%	170.79%	120.34%	129.44%	111.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	8.55	8.63	7.40	9.16	5.88	4.14	4.22	-
P/RPS	2.21	2.44	2.18	2.93	2.28	1.56	1.51	6.55%
YoY %	-9.43%	11.93%	-25.60%	28.51%	46.15%	3.31%	-	-
Horiz. %	146.36%	161.59%	144.37%	194.04%	150.99%	103.31%	100.00%	-
P/EPS	10.49	12.91	9.43	12.65	9.34	8.21	10.11	0.61%
YoY %	-18.75%	36.90%	-25.45%	35.44%	13.76%	-18.79%	-	-
Horiz. %	103.76%	127.70%	93.27%	125.12%	92.38%	81.21%	100.00%	-
EY	9.53	7.75	10.61	7.91	10.71	12.17	9.89	-0.61%
YoY %	22.97%	-26.96%	34.13%	-26.14%	-12.00%	23.05%	-	-
Horiz. %	96.36%	78.36%	107.28%	79.98%	108.29%	123.05%	100.00%	-
DY	1.20	2.48	3.16	3.21	3.82	3.77	5.36	-22.06%
YoY %	-51.61%	-21.52%	-1.56%	-15.97%	1.33%	-29.66%	-	-
Horiz. %	22.39%	46.27%	58.96%	59.89%	71.27%	70.34%	100.00%	-
P/NAPS	1.23	1.36	1.33	2.29	1.36	1.11	1.26	-0.40%
YoY %	-9.56%	2.26%	-41.92%	68.38%	22.52%	-11.90%	-	-
Horiz. %	97.62%	107.94%	105.56%	181.75%	107.94%	88.10%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	30/08/13	27/08/12	24/08/11	24/08/10	24/08/09	29/08/08	-
Price	9.10	7.48	7.24	8.90	6.73	4.60	4.18	-
P/RPS	2.35	2.11	2.13	2.85	2.61	1.74	1.49	7.88%
YoY %	11.37%	-0.94%	-25.26%	9.20%	50.00%	16.78%	-	-
Horiz. %	157.72%	141.61%	142.95%	191.28%	175.17%	116.78%	100.00%	-
P/EPS	11.17	11.19	9.22	12.29	10.69	9.13	10.02	1.82%
YoY %	-0.18%	21.37%	-24.98%	14.97%	17.09%	-8.88%	-	-
Horiz. %	111.48%	111.68%	92.02%	122.65%	106.69%	91.12%	100.00%	-
EY	8.96	8.94	10.84	8.14	9.36	10.96	9.98	-1.78%
YoY %	0.22%	-17.53%	33.17%	-13.03%	-14.60%	9.82%	-	-
Horiz. %	89.78%	89.58%	108.62%	81.56%	93.79%	109.82%	100.00%	-
DY	1.13	2.87	3.23	3.30	3.34	3.39	5.41	-22.96%
YoY %	-60.63%	-11.15%	-2.12%	-1.20%	-1.47%	-37.34%	-	-
Horiz. %	20.89%	53.05%	59.70%	61.00%	61.74%	62.66%	100.00%	-
P/NAPS	1.31	1.18	1.30	2.23	1.56	1.23	1.25	0.78%
YoY %	11.02%	-9.23%	-41.70%	42.95%	26.83%	-1.60%	-	-
Horiz. %	104.80%	94.40%	104.00%	178.40%	124.80%	98.40%	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