[RHBBANK] YoY TTM Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	8,022,726	7,153,144	6,149,070	5,425,446	6,005,398	6,156,821	5,506,790	6.46%
YoY %	12.16%	16.33%	13.34%	-9.66%	-2.46%	11.80%	-	-
Horiz. %	145.69%	129.90%	111.66%	98.52%	109.05%	111.80%	100.00%	-
PBT	2,384,623	2,249,878	1,899,289	1,538,420	1,422,449	1,136,913	829,849	19.21%
YoY %	5.99%	18.46%	23.46%	8.15%	25.12%	37.00%	-	-
Horiz. %	287.36%	271.12%	228.87%	185.39%	171.41%	137.00%	100.00%	-
Tax	-594,854	-559,846	-470,744	-329,814	-372,694	-314,848	-233,952	16.81%
YoY %	-6.25%	-18.93%	-42.73%	11.51%	-18.37%	-34.58%	-	-
Horiz. %	254.26%	239.30%	201.21%	140.98%	159.30%	134.58%	100.00%	-
NP	1,789,769	1,690,032	1,428,545	1,208,606	1,049,755	822,065	595,897	20.09%
YoY %	5.90%	18.30%	18.20%	15.13%	27.70%	37.95%	-	-
Horiz. %	300.35%	283.61%	239.73%	202.82%	176.16%	137.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,784,742	1,687,913	1,420,258	1,201,363	1,048,734	712,930	438,310	26.33%
YoY %	5.74%	18.85%	18.22%	14.55%	47.10%	62.65%	-	-
Horiz. %	407.19%	385.10%	324.03%	274.09%	239.27%	162.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	24.88%	24.79%	21.44%	26.20%	27.69%	28.19%	-
YoY %	0.28%	0.36%	15.62%	-18.17%	-5.38%	-1.77%	-	-
Horiz. %	88.51%	88.26%	87.94%	76.06%	92.94%	98.23%	100.00%	-
Total Cost	6,232,957	5,463,112	4,720,525	4,216,840	4,955,643	5,334,756	4,910,893	4.04%
YoY %	14.09%	15.73%	11.94%	-14.91%	-7.11%	8.63%	-	-
Horiz. %	126.92%	111.24%	96.12%	85.87%	100.91%	108.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,454,127	11,025,063	9,943,905	8,711,482	7,854,322	7,078,732	4,913,285	19.68%
YoY %	31.10%	10.87%	14.15%	10.91%	10.96%	44.07%	-	-
Horiz. %	294.18%	224.39%	202.39%	177.30%	159.86%	144.07%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	516,606	557,351	567,152	483,964	422,975	385,528	145,607	23.47%
YoY %	-7.31%	-1.73%	17.19%	14.42%	9.71%	164.77%	-	-
Horiz. %	354.79%	382.78%	389.51%	332.38%	290.49%	264.77%	100.00%	-
Div Payout %	28.95%	33.02%	39.93%	40.28%	40.33%	54.08%	33.22%	-
YoY %	-12.33%	-17.31%	-0.87%	-0.12%	-25.43%	62.79%	-	-
Horiz. %	87.15%	99.40%	120.20%	121.25%	121.40%	162.79%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	14,454,127	11,025,063	9,943,905	8,711,482	7,854,322	7,078,732	4,913,285	19.68%
YoY %	31.10%	10.87%	14.15%	10.91%	10.96%	44.07%	-	-
Horiz. %	294.18%	224.39%	202.39%	177.30%	159.86%	144.07%	100.00%	-
NOSH	2,385,169	2,205,012	2,147,711	2,156,307	2,163,725	2,164,750	1,819,735	4.60%
YoY %	8.17%	2.67%	-0.40%	-0.34%	-0.05%	18.96%	-	-
Horiz. %	131.07%	121.17%	118.02%	118.50%	118.90%	118.96%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	22.31%	23.63%	23.23%	22.28%	17.48%	13.35%	10.82%	-
YoY %	-5.59%	1.72%	4.26%	27.46%	30.94%	23.38%	-	-
Horiz. %	206.19%	218.39%	214.70%	205.91%	161.55%	123.38%	100.00%	-
ROE	12.35%	15.31%	14.28%	13.79%	13.35%	10.07%	8.92%	-
YoY %	-19.33%	7.21%	3.55%	3.30%	32.57%	12.89%	-	-
Horiz. %	138.45%	171.64%	160.09%	154.60%	149.66%	112.89%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	336.36	324.40	286.31	251.61	277.55	284.41	302.61	1.77%
YoY %	3.69%	13.30%	13.79%	-9.35%	-2.41%	-6.01%	-	-
Horiz. %	111.15%	107.20%	94.61%	83.15%	91.72%	93.99%	100.00%	-
EPS	74.83	76.55	66.13	55.71	48.47	32.93	24.09	20.77%
YoY %	-2.25%	15.76%	18.70%	14.94%	47.19%	36.70%	-	-
Horiz. %	310.63%	317.77%	274.51%	231.26%	201.20%	136.70%	100.00%	-
DPS	21.66	25.28	26.38	22.45	19.60	17.81	8.00	18.03%
YoY %	-14.32%	-4.17%	17.51%	14.54%	10.05%	122.62%	-	-
Horiz. %	270.75%	316.00%	329.75%	280.62%	245.00%	222.62%	100.00%	-
NAPS	6.06	5.00	4.63	4.04	3.63	3.27	2.70	14.41%
YoY %	21.20%	7.99%	14.60%	11.29%	11.01%	21.11%	-	-
Horiz. %	224.44%	185.19%	171.48%	149.63%	134.44%	121.11%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,156,307
RPS	184.01	164.06	141.03	124.44	137.74	141.21	126.30	6.46%
YoY %	12.16%	16.33%	13.33%	-9.66%	-2.46%	11.81%	-	-
Horiz. %	145.69%	129.90%	111.66%	98.53%	109.06%	111.81%	100.00%	-
EPS	40.93	38.71	32.57	27.55	24.05	16.35	10.05	26.34%
YoY %	5.73%	18.85%	18.22%	14.55%	47.09%	62.69%	-	-
Horiz. %	407.26%	385.17%	324.08%	274.13%	239.30%	162.69%	100.00%	-
DPS	11.85	12.78	13.01	11.10	9.70	8.84	3.34	23.47%
YoY %	-7.28%	-1.77%	17.21%	14.43%	9.73%	164.67%	-	-
Horiz. %	354.79%	382.63%	389.52%	332.34%	290.42%	264.67%	100.00%	-
NAPS	3.3152	2.5287	2.2807	1.9981	1.8015	1.6236	1.1269	19.68%
YoY %	31.10%	10.87%	14.14%	10.91%	10.96%	44.08%	-	-
Horiz. %	294.19%	224.39%	202.39%	177.31%	159.86%	144.08%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	7.69	7.48	8.72	5.30	3.90	5.85	3.42	-
P/RPS	2.29	2.31	3.05	2.11	1.41	2.06	1.13	12.48%
YoY %	-0.87%	-24.26%	44.55%	49.65%	-31.55%	82.30%	-	-
Horiz. %	202.65%	204.42%	269.91%	186.73%	124.78%	182.30%	100.00%	-
P/EPS	10.28	9.77	13.19	9.51	8.05	17.76	14.20	-5.23%
YoY %	5.22%	-25.93%	38.70%	18.14%	-54.67%	25.07%	-	-
Horiz. %	72.39%	68.80%	92.89%	66.97%	56.69%	125.07%	100.00%	-
EY	9.73	10.23	7.58	10.51	12.43	5.63	7.04	5.53%
YoY %	-4.89%	34.96%	-27.88%	-15.45%	120.78%	-20.03%	-	-
Horiz. %	138.21%	145.31%	107.67%	149.29%	176.56%	79.97%	100.00%	-
DY	2.82	3.38	3.03	4.24	5.03	3.04	2.34	3.15%
YoY %	-16.57%	11.55%	-28.54%	-15.71%	65.46%	29.91%	-	-
Horiz. %	120.51%	144.44%	129.49%	181.20%	214.96%	129.91%	100.00%	-
P/NAPS	1.27	1.50	1.88	1.31	1.07	1.79	1.27	0.00%
YoY %	-15.33%	-20.21%	43.51%	22.43%	-40.22%	40.94%	-	-
Horiz. %	100.00%	118.11%	148.03%	103.15%	84.25%	140.94%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	28/02/12	22/02/11	25/02/10	24/02/09	28/02/08	28/02/07	-
Price	7.76	7.80	8.17	5.28	3.74	5.20	4.38	-
P/RPS	2.31	2.40	2.85	2.10	1.35	1.83	1.45	8.06%
YoY %	-3.75%	-15.79%	35.71%	55.56%	-26.23%	26.21%	-	-
Horiz. %	159.31%	165.52%	196.55%	144.83%	93.10%	126.21%	100.00%	-
P/EPS	10.37	10.19	12.35	9.48	7.72	15.79	18.18	-8.92%
YoY %	1.77%	-17.49%	30.27%	22.80%	-51.11%	-13.15%	-	-
Horiz. %	57.04%	56.05%	67.93%	52.15%	42.46%	86.85%	100.00%	-
EY	9.64	9.81	8.09	10.55	12.96	6.33	5.50	9.79%
YoY %	-1.73%	21.26%	-23.32%	-18.60%	104.74%	15.09%	-	-
Horiz. %	175.27%	178.36%	147.09%	191.82%	235.64%	115.09%	100.00%	-
DY	2.79	3.24	3.23	4.25	5.24	3.42	1.83	7.27%
YoY %	-13.89%	0.31%	-24.00%	-18.89%	53.22%	86.89%	-	-
Horiz. %	152.46%	177.05%	176.50%	232.24%	286.34%	186.89%	100.00%	-
P/NAPS	1.28	1.56	1.76	1.31	1.03	1.59	1.62	-3.84%
YoY %	-17.95%	-11.36%	34.35%	27.18%	-35.22%	-1.85%	-	-
Horiz. %	79.01%	96.30%	108.64%	80.86%	63.58%	98.15%	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