[RHBBANK] YoY TTM Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	6,149,070	5,425,446	6,005,398	6,156,821	5,506,790	4,409,101	3,803,866	8.32%
YoY %	13.34%	-9.66%	-2.46%	11.80%	24.90%	15.91%	-	-
Horiz. %	161.65%	142.63%	157.88%	161.86%	144.77%	115.91%	100.00%	-
PBT	1,899,289	1,538,420	1,422,449	1,136,913	829,849	578,649	486,059	25.48%
YoY %	23.46%	8.15%	25.12%	37.00%	43.41%	19.05%	-	-
Horiz. %	390.75%	316.51%	292.65%	233.90%	170.73%	119.05%	100.00%	-
Tax	-470,744	-329,814	-372,694	-314,848	-233,952	-262,871	-175,278	17.88%
YoY %	-42.73%	11.51%	-18.37%	-34.58%	11.00%	-49.97%	-	-
Horiz. %	268.57%	188.17%	212.63%	179.63%	133.47%	149.97%	100.00%	-
NP	1,428,545	1,208,606	1,049,755	822,065	595,897	315,778	310,781	28.93%
YoY %	18.20%	15.13%	27.70%	37.95%	88.71%	1.61%	-	-
Horiz. %	459.66%	388.89%	337.78%	264.52%	191.74%	101.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,420,258	1,201,363	1,048,734	712,930	438,310	315,778	310,781	28.80%
YoY %	18.22%	14.55%	47.10%	62.65%	38.80%	1.61%	-	-
Horiz. %	457.00%	386.56%	337.45%	229.40%	141.04%	101.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.79%	21.44%	26.20%	27.69%	28.19%	45.43%	36.06%	-
YoY %	15.62%	-18.17%	-5.38%	-1.77%	-37.95%	25.98%	-	-
Horiz. %	68.75%	59.46%	72.66%	76.79%	78.18%	125.98%	100.00%	-
Total Cost	4,720,525	4,216,840	4,955,643	5,334,756	4,910,893	4,093,323	3,493,085	5.14%
YoY %	11.94%	-14.91%	-7.11%	8.63%	19.97%	17.18%	-	-
Horiz. %	135.14%	120.72%	141.87%	152.72%	140.59%	117.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,943,905	8,711,482	7,854,322	7,078,732	4,913,285	5,538,447	3,020,227	21.95%
YoY %	14.15%	10.91%	10.96%	44.07%	-11.29%	83.38%	-	-
Horiz. %	329.24%	288.44%	260.06%	234.38%	162.68%	183.38%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	567,152	483,964	422,975	385,528	145,607	64,224	190,766	19.90%
YoY %	17.19%	14.42%	9.71%	164.77%	126.72%	-66.33%	-	-
Horiz. %	297.30%	253.70%	221.72%	202.09%	76.33%	33.67%	100.00%	-
Div Payout %	39.93%	40.28%	40.33%	54.08%	33.22%	20.34%	61.38%	-
YoY %	-0.87%	-0.12%	-25.43%	62.79%	63.32%	-66.86%	-	-
Horiz. %	65.05%	65.62%	65.71%	88.11%	54.12%	33.14%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	9,943,905	8,711,482	7,854,322	7,078,732	4,913,285	5,538,447	3,020,227	21.95%
YoY %	14.15%	10.91%	10.96%	44.07%	-11.29%	83.38%	-	-
Horiz. %	329.24%	288.44%	260.06%	234.38%	162.68%	183.38%	100.00%	-
NOSH	2,147,711	2,156,307	2,163,725	2,164,750	1,819,735	1,833,923	1,808,519	2.90%
YoY %	-0.40%	-0.34%	-0.05%	18.96%	-0.77%	1.40%	-	-
Horiz. %	118.76%	119.23%	119.64%	119.70%	100.62%	101.40%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	23.23%	22.28%	17.48%	13.35%	10.82%	7.16%	8.17%	-
YoY %	4.26%	27.46%	30.94%	23.38%	51.12%	-12.36%	-	-
Horiz. %	284.33%	272.71%	213.95%	163.40%	132.44%	87.64%	100.00%	-
ROE	14.28%	13.79%	13.35%	10.07%	8.92%	5.70%	10.29%	-
YoY %	3.55%	3.30%	32.57%	12.89%	56.49%	-44.61%	-	-
Horiz. %	138.78%	134.01%	129.74%	97.86%	86.69%	55.39%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	286.31	251.61	277.55	284.41	302.61	240.42	210.33	5.27%
YoY %	13.79%	-9.35%	-2.41%	-6.01%	25.87%	14.31%	-	-
Horiz. %	136.12%	119.63%	131.96%	135.22%	143.87%	114.31%	100.00%	-
EPS	66.13	55.71	48.47	32.93	24.09	17.22	17.18	25.17%
YoY %	18.70%	14.94%	47.19%	36.70%	39.90%	0.23%	-	-
Horiz. %	384.92%	324.27%	282.13%	191.68%	140.22%	100.23%	100.00%	-
DPS	26.38	22.45	19.60	17.81	8.00	3.50	10.50	16.58%
YoY %	17.51%	14.54%	10.05%	122.62%	128.57%	-66.67%	-	-
Horiz. %	251.24%	213.81%	186.67%	169.62%	76.19%	33.33%	100.00%	-
NAPS	4.63	4.04	3.63	3.27	2.70	3.02	1.67	18.51%
YoY %	14.60%	11.29%	11.01%	21.11%	-10.60%	80.84%	-	-
Horiz. %	277.25%	241.92%	217.37%	195.81%	161.68%	180.84%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,164,750
RPS	141.05	124.45	137.75	141.23	126.32	101.14	87.25	8.33%
YoY %	13.34%	-9.66%	-2.46%	11.80%	24.90%	15.92%	-	-
Horiz. %	161.66%	142.64%	157.88%	161.87%	144.78%	115.92%	100.00%	-
EPS	32.58	27.56	24.06	16.35	10.05	7.24	7.13	28.80%
YoY %	18.21%	14.55%	47.16%	62.69%	38.81%	1.54%	-	-
Horiz. %	456.94%	386.54%	337.45%	229.31%	140.95%	101.54%	100.00%	-
DPS	13.01	11.10	9.70	8.84	3.34	1.47	4.38	19.88%
YoY %	17.21%	14.43%	9.73%	164.67%	127.21%	-66.44%	-	-
Horiz. %	297.03%	253.42%	221.46%	201.83%	76.26%	33.56%	100.00%	-
NAPS	2.281	1.9983	1.8017	1.6238	1.127	1.2704	0.6928	21.95%
YoY %	14.15%	10.91%	10.96%	44.08%	-11.29%	83.37%	-	-
Horiz. %	329.24%	288.44%	260.06%	234.38%	162.67%	183.37%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	8.72	5.30	3.90	5.85	3.42	2.21	2.34	-
P/RPS	3.05	2.11	1.41	2.06	1.13	0.92	1.11	18.33%
YoY %	44.55%	49.65%	-31.55%	82.30%	22.83%	-17.12%	-	-
Horiz. %	274.77%	190.09%	127.03%	185.59%	101.80%	82.88%	100.00%	-
P/EPS	13.19	9.51	8.05	17.76	14.20	12.83	13.62	-0.53%
YoY %	38.70%	18.14%	-54.67%	25.07%	10.68%	-5.80%	-	-
Horiz. %	96.84%	69.82%	59.10%	130.40%	104.26%	94.20%	100.00%	-
EY	7.58	10.51	12.43	5.63	7.04	7.79	7.34	0.53%
YoY %	-27.88%	-15.45%	120.78%	-20.03%	-9.63%	6.13%	-	-
Horiz. %	103.27%	143.19%	169.35%	76.70%	95.91%	106.13%	100.00%	-
DY	3.03	4.24	5.03	3.04	2.34	1.58	4.49	-6.34%
YoY %	-28.54%	-15.71%	65.46%	29.91%	48.10%	-64.81%	-	-
Horiz. %	67.48%	94.43%	112.03%	67.71%	52.12%	35.19%	100.00%	-
P/NAPS	1.88	1.31	1.07	1.79	1.27	0.73	1.40	5.03%
YoY %	43.51%	22.43%	-40.22%	40.94%	73.97%	-47.86%	-	-
Horiz. %	134.29%	93.57%	76.43%	127.86%	90.71%	52.14%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	22/02/11	25/02/10	24/02/09	28/02/08	28/02/07	28/02/06	28/02/05	-
Price	8.17	5.28	3.74	5.20	4.38	2.46	2.24	-
P/RPS	2.85	2.10	1.35	1.83	1.45	1.02	1.06	17.91%
YoY %	35.71%	55.56%	-26.23%	26.21%	42.16%	-3.77%	-	-
Horiz. %	268.87%	198.11%	127.36%	172.64%	136.79%	96.23%	100.00%	-
P/EPS	12.35	9.48	7.72	15.79	18.18	14.29	13.04	-0.90%
YoY %	30.27%	22.80%	-51.11%	-13.15%	27.22%	9.59%	-	-
Horiz. %	94.71%	72.70%	59.20%	121.09%	139.42%	109.59%	100.00%	-
EY	8.09	10.55	12.96	6.33	5.50	7.00	7.67	0.89%
YoY %	-23.32%	-18.60%	104.74%	15.09%	-21.43%	-8.74%	-	-
Horiz. %	105.48%	137.55%	168.97%	82.53%	71.71%	91.26%	100.00%	-
DY	3.23	4.25	5.24	3.42	1.83	1.42	4.69	-6.02%
YoY %	-24.00%	-18.89%	53.22%	86.89%	28.87%	-69.72%	-	-
Horiz. %	68.87%	90.62%	111.73%	72.92%	39.02%	30.28%	100.00%	-
P/NAPS	1.76	1.31	1.03	1.59	1.62	0.81	1.34	4.64%
YoY %	34.35%	27.18%	-35.22%	-1.85%	100.00%	-39.55%	-	-
Horiz. %	131.34%	97.76%	76.87%	118.66%	120.90%	60.45%	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