[RHBBANK] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	10,850,707	10,090,453	9,292,404	7,716,320	6,939,475	5,832,264	5,544,106	11.83%
YoY %	7.53%	8.59%	20.43%	11.19%	18.98%	5.20%	-	-
Horiz. %	195.72%	182.00%	167.61%	139.18%	125.17%	105.20%	100.00%	-
PBT	2,342,464	2,774,522	2,348,034	2,393,001	2,205,073	1,752,512	1,423,258	8.65%
YoY %	-15.57%	18.16%	-1.88%	8.52%	25.82%	23.13%	-	-
Horiz. %	164.58%	194.94%	164.98%	168.14%	154.93%	123.13%	100.00%	-
Tax	-575,150	-714,279	-589,214	-591,405	-557,125	-366,801	-355,895	8.32%
YoY %	19.48%	-21.23%	0.37%	-6.15%	-51.89%	-3.06%	-	-
Horiz. %	161.61%	200.70%	165.56%	166.17%	156.54%	103.06%	100.00%	-
NP	1,767,314	2,060,243	1,758,820	1,801,596	1,647,948	1,385,711	1,067,363	8.76%
YoY %	-14.22%	17.14%	-2.37%	9.32%	18.92%	29.83%	-	-
Horiz. %	165.58%	193.02%	164.78%	168.79%	154.39%	129.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,750,755	2,056,326	1,734,539	1,799,427	1,645,509	1,376,497	1,061,878	8.68%
YoY %	-14.86%	18.55%	-3.61%	9.35%	19.54%	29.63%	-	-
Horiz. %	164.87%	193.65%	163.35%	169.46%	154.96%	129.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	25.74%	25.09%	24.71%	25.27%	20.93%	25.01%	-
YoY %	-4.62%	2.59%	1.54%	-2.22%	20.74%	-16.31%	-	-
Horiz. %	98.16%	102.92%	100.32%	98.80%	101.04%	83.69%	100.00%	-
Total Cost	9,083,393	8,030,210	7,533,584	5,914,724	5,291,527	4,446,553	4,476,743	12.50%
YoY %	13.12%	6.59%	27.37%	11.78%	19.00%	-0.67%	-	-
Horiz. %	202.90%	179.38%	168.28%	132.12%	118.20%	99.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,147,360	18,290,674	16,295,830	12,880,259	10,941,976	9,656,819	8,424,226	13.63%
YoY %	-0.78%	12.24%	26.52%	17.71%	13.31%	14.63%	-	-
Horiz. %	215.42%	217.12%	193.44%	152.90%	129.89%	114.63%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	154,346	261,131	532,985	516,725	632,639	484,247	337,043	-12.20%
YoY %	-40.89%	-51.01%	3.15%	-18.32%	30.64%	43.68%	-	-
Horiz. %	45.79%	77.48%	158.14%	153.31%	187.70%	143.68%	100.00%	-
Div Payout %	8.82%	12.70%	30.73%	28.72%	38.45%	35.18%	31.74%	-
YoY %	-30.55%	-58.67%	7.00%	-25.31%	9.30%	10.84%	-	-
Horiz. %	27.79%	40.01%	96.82%	90.49%	121.14%	110.84%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	18,147,360	18,290,674	16,295,830	12,880,259	10,941,976	9,656,819	8,424,226	13.63%
YoY %	-0.78%	12.24%	26.52%	17.71%	13.31%	14.63%	-	-
Horiz. %	215.42%	217.12%	193.44%	152.90%	129.89%	114.63%	100.00%	-
NOSH	2,592,480	2,568,915	2,518,675	2,236,156	2,188,395	2,155,539	2,160,058	3.08%
YoY %	0.92%	1.99%	12.63%	2.18%	1.52%	-0.21%	-	-
Horiz. %	120.02%	118.93%	116.60%	103.52%	101.31%	99.79%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	16.29%	20.42%	18.93%	23.35%	23.75%	23.76%	19.25%	-
YoY %	-20.23%	7.87%	-18.93%	-1.68%	-0.04%	23.43%	-	-
Horiz. %	84.62%	106.08%	98.34%	121.30%	123.38%	123.43%	100.00%	-
ROE	9.65%	11.24%	10.64%	13.97%	15.04%	14.25%	12.61%	-
YoY %	-14.15%	5.64%	-23.84%	-7.11%	5.54%	13.01%	-	-
Horiz. %	76.53%	89.14%	84.38%	110.79%	119.27%	113.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	418.55	392.79	368.94	345.07	317.10	270.57	256.66	8.48%
YoY %	6.56%	6.46%	6.92%	8.82%	17.20%	5.42%	-	-
Horiz. %	163.08%	153.04%	143.75%	134.45%	123.55%	105.42%	100.00%	-
EPS	67.53	80.05	68.87	80.47	75.19	63.86	49.16	5.43%
YoY %	-15.64%	16.23%	-14.42%	7.02%	17.74%	29.90%	-	-
Horiz. %	137.37%	162.84%	140.09%	163.69%	152.95%	129.90%	100.00%	-
DPS	6.00	10.30	21.16	23.41	29.38	22.45	15.60	-14.71%
YoY %	-41.75%	-51.32%	-9.61%	-20.32%	30.87%	43.91%	-	-
Horiz. %	38.46%	66.03%	135.64%	150.06%	188.33%	143.91%	100.00%	-
NAPS	7.00	7.12	6.47	5.76	5.00	4.48	3.90	10.23%
YoY %	-1.69%	10.05%	12.33%	15.20%	11.61%	14.87%	-	-
Horiz. %	179.49%	182.56%	165.90%	147.69%	128.21%	114.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 2,236,156
RPS	248.90	231.46	213.15	177.00	159.18	133.78	127.17	11.83%
YoY %	7.53%	8.59%	20.42%	11.19%	18.99%	5.20%	-	-
Horiz. %	195.72%	182.01%	167.61%	139.18%	125.17%	105.20%	100.00%	-
EPS	40.16	47.17	39.79	41.28	37.75	31.57	24.36	8.68%
YoY %	-14.86%	18.55%	-3.61%	9.35%	19.58%	29.60%	-	-
Horiz. %	164.86%	193.64%	163.34%	169.46%	154.97%	129.60%	100.00%	-
DPS	3.54	5.99	12.23	11.85	14.51	11.11	7.73	-12.19%
YoY %	-40.90%	-51.02%	3.21%	-18.33%	30.60%	43.73%	-	-
Horiz. %	45.80%	77.49%	158.21%	153.30%	187.71%	143.73%	100.00%	-
NAPS	4.1627	4.1956	3.738	2.9545	2.5099	2.2151	1.9324	13.63%
YoY %	-0.78%	12.24%	26.52%	17.71%	13.31%	14.63%	-	-
Horiz. %	215.42%	217.12%	193.44%	152.89%	129.89%	114.63%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	5.95	8.83	7.56	7.21	7.00	7.23	5.07	-
P/RPS	1.42	2.25	2.05	2.09	2.21	2.67	1.98	-5.38%
YoY %	-36.89%	9.76%	-1.91%	-5.43%	-17.23%	34.85%	-	-
Horiz. %	71.72%	113.64%	103.54%	105.56%	111.62%	134.85%	100.00%	-
P/EPS	8.81	11.03	10.98	8.96	9.31	11.32	10.31	-2.58%
YoY %	-20.13%	0.46%	22.54%	-3.76%	-17.76%	9.80%	-	-
Horiz. %	85.45%	106.98%	106.50%	86.91%	90.30%	109.80%	100.00%	-
EY	11.35	9.07	9.11	11.16	10.74	8.83	9.70	2.65%
YoY %	25.14%	-0.44%	-18.37%	3.91%	21.63%	-8.97%	-	-
Horiz. %	117.01%	93.51%	93.92%	115.05%	110.72%	91.03%	100.00%	-
DY	1.01	1.17	2.80	3.25	4.20	3.11	3.08	-16.95%
YoY %	-13.68%	-58.21%	-13.85%	-22.62%	35.05%	0.97%	-	-
Horiz. %	32.79%	37.99%	90.91%	105.52%	136.36%	100.97%	100.00%	-
P/NAPS	0.85	1.24	1.17	1.25	1.40	1.61	1.30	-6.83%
YoY %	-31.45%	5.98%	-6.40%	-10.71%	-13.04%	23.85%	-	-
Horiz. %	65.38%	95.38%	90.00%	96.15%	107.69%	123.85%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/15	20/11/14	29/11/13	22/11/12	29/11/11	29/11/10	18/11/09	-
Price	5.56	8.27	7.61	7.42	7.38	7.96	5.47	-
P/RPS	1.33	2.11	2.06	2.15	2.33	2.94	2.13	-7.54%
YoY %	-36.97%	2.43%	-4.19%	-7.73%	-20.75%	38.03%	-	-
Horiz. %	62.44%	99.06%	96.71%	100.94%	109.39%	138.03%	100.00%	-
P/EPS	8.23	10.33	11.05	9.22	9.81	12.47	11.13	-4.90%
YoY %	-20.33%	-6.52%	19.85%	-6.01%	-21.33%	12.04%	-	-
Horiz. %	73.94%	92.81%	99.28%	82.84%	88.14%	112.04%	100.00%	-
EY	12.15	9.68	9.05	10.84	10.19	8.02	8.99	5.14%
YoY %	25.52%	6.96%	-16.51%	6.38%	27.06%	-10.79%	-	-
Horiz. %	135.15%	107.68%	100.67%	120.58%	113.35%	89.21%	100.00%	-
DY	1.08	1.25	2.78	3.15	3.98	2.82	2.85	-14.92%
YoY %	-13.60%	-55.04%	-11.75%	-20.85%	41.13%	-1.05%	-	-
Horiz. %	37.89%	43.86%	97.54%	110.53%	139.65%	98.95%	100.00%	-
P/NAPS	0.79	1.16	1.18	1.29	1.48	1.78	1.40	-9.09%
YoY %	-31.90%	-1.69%	-8.53%	-12.84%	-16.85%	27.14%	-	-
Horiz. %	56.43%	82.86%	84.29%	92.14%	105.71%	127.14%	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