[RHBBANK] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Annualized Quarter Result
Revenue	4,802,520	4,440,789	4,354,405	4,134,066	3,877,804	5,597,444	3,905,118	14.80%
YoY %	8.15%	1.98%	5.33%	6.61%	-30.72%	43.34%	-	-
Horiz. %	122.98%	113.72%	111.51%	105.86%	99.30%	143.34%	100.00%	-
PBT	813,160	578,649	570,690	601,150	560,948	750,561	557,371	28.66%
YoY %	40.53%	1.39%	-5.07%	7.17%	-25.26%	34.66%	-	-
Horiz. %	145.89%	103.82%	102.39%	107.85%	100.64%	134.66%	100.00%	-
Tax	-255,584	-262,871	-245,017	-270,902	-282,128	-293,354	-246,088	2.55%
YoY %	2.77%	-7.29%	9.56%	3.98%	3.83%	-19.21%	-	-
Horiz. %	103.86%	106.82%	99.56%	110.08%	114.65%	119.21%	100.00%	-
NP	557,576	315,778	325,673	330,248	278,820	457,207	311,283	47.54%
YoY %	76.57%	-3.04%	-1.39%	18.44%	-39.02%	46.88%	-	-
Horiz. %	179.12%	101.44%	104.62%	106.09%	89.57%	146.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	404,564	315,778	325,673	330,248	278,820	457,207	311,283	19.11%
YoY %	28.12%	-3.04%	-1.39%	18.44%	-39.02%	46.88%	-	-
Horiz. %	129.97%	101.44%	104.62%	106.09%	89.57%	146.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.43%	45.43%	42.93%	45.06%	50.29%	39.08%	44.15%	-
YoY %	-30.82%	5.82%	-4.73%	-10.40%	28.68%	-11.48%	-	-
Horiz. %	71.19%	102.90%	97.24%	102.06%	113.91%	88.52%	100.00%	-
Total Cost	4,244,944	4,125,011	4,028,732	3,803,818	3,598,984	5,140,237	3,593,835	11.75%
YoY %	2.91%	2.39%	5.91%	5.69%	-29.98%	43.03%	-	-
Horiz. %	118.12%	114.78%	112.10%	105.84%	100.14%	143.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,634,096	5,512,425	3,226,353	3,139,170	3,136,725	3,041,974	2,919,911	36.09%
YoY %	-15.93%	70.86%	2.78%	0.08%	3.11%	4.18%	-	-
Horiz. %	158.71%	188.79%	110.49%	107.51%	107.43%	104.18%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	-	63,885	85,063	127,018	-	182,154	156,423	-
YoY %	-	-24.90%	-33.03%	0.00%	-	16.45%	-	-
Horiz. %	-	40.84%	54.38%	81.20%	-	116.45%	100.00%	-
Div Payout %	-	20.23%	26.12%	38.46%	-	39.84%	50.25%	-
YoY %	-	-22.55%	-32.09%	0.00%	-	-20.72%	-	-
Horiz. %	-	40.26%	51.98%	76.54%	-	79.28%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	4,634,096	5,512,425	3,226,353	3,139,170	3,136,725	3,041,974	2,919,911	36.09%
YoY %	-15.93%	70.86%	2.78%	0.08%	3.11%	4.18%	-	-
Horiz. %	158.71%	188.79%	110.49%	107.51%	107.43%	104.18%	100.00%	-
NOSH	1,838,927	1,825,306	1,822,798	1,814,549	1,834,342	1,821,541	1,824,944	0.51%
YoY %	0.75%	0.14%	0.45%	-1.08%	0.70%	-0.19%	-	-
Horiz. %	100.77%	100.02%	99.88%	99.43%	100.51%	99.81%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	11.61%	7.11%	7.48%	7.99%	7.19%	8.17%	7.97%	-
YoY %	63.29%	-4.95%	-6.38%	11.13%	-12.00%	2.51%	-	-
Horiz. %	145.67%	89.21%	93.85%	100.25%	90.21%	102.51%	100.00%	-
ROE	8.73%	5.73%	10.09%	10.52%	8.89%	15.03%	10.66%	-
YoY %	52.36%	-43.21%	-4.09%	18.34%	-40.85%	40.99%	-	-
Horiz. %	81.89%	53.75%	94.65%	98.69%	83.40%	140.99%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	261.16	243.29	238.89	227.83	211.40	307.29	213.99	14.21%
YoY %	7.35%	1.84%	4.85%	7.77%	-31.21%	43.60%	-	-
Horiz. %	122.04%	113.69%	111.64%	106.47%	98.79%	143.60%	100.00%	-
EPS	22.00	17.30	17.87	18.20	15.20	25.10	17.06	18.49%
YoY %	27.17%	-3.19%	-1.81%	19.74%	-39.44%	47.13%	-	-
Horiz. %	128.96%	101.41%	104.75%	106.68%	89.10%	147.13%	100.00%	-
DPS	0.00	3.50	4.67	7.00	0.00	10.00	8.57	-
YoY %	0.00%	-25.05%	-33.29%	0.00%	0.00%	16.69%	-	-
Horiz. %	0.00%	40.84%	54.49%	81.68%	0.00%	116.69%	100.00%	-
NAPS	2.52	3.02	1.77	1.73	1.71	1.67	1.60	35.40%
YoY %	-16.56%	70.62%	2.31%	1.17%	2.40%	4.37%	-	-
Horiz. %	157.50%	188.75%	110.62%	108.12%	106.87%	104.38%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,834,980
RPS	110.16	101.86	99.88	94.83	88.95	128.40	89.58	14.79%
YoY %	8.15%	1.98%	5.33%	6.61%	-30.72%	43.34%	-	-
Horiz. %	122.97%	113.71%	111.50%	105.86%	99.30%	143.34%	100.00%	-
EPS	9.28	7.24	7.47	7.58	6.40	10.49	7.14	19.11%
YoY %	28.18%	-3.08%	-1.45%	18.44%	-38.99%	46.92%	-	-
Horiz. %	129.97%	101.40%	104.62%	106.16%	89.64%	146.92%	100.00%	-
DPS	0.00	1.47	1.95	2.91	0.00	4.18	3.59	-
YoY %	0.00%	-24.62%	-32.99%	0.00%	0.00%	16.43%	-	-
Horiz. %	0.00%	40.95%	54.32%	81.06%	0.00%	116.43%	100.00%	-
NAPS	1.063	1.2645	0.7401	0.7201	0.7195	0.6978	0.6698	36.09%
YoY %	-15.94%	70.86%	2.78%	0.08%	3.11%	4.18%	-	-
Horiz. %	158.70%	188.79%	110.50%	107.51%	107.42%	104.18%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	2.43	2.21	2.47	2.10	2.30	2.34	2.06	-
P/RPS	0.93	0.91	1.03	0.92	1.09	0.76	0.96	-2.09%
YoY %	2.20%	-11.65%	11.96%	-15.60%	43.42%	-20.83%	-	-
Horiz. %	96.88%	94.79%	107.29%	95.83%	113.54%	79.17%	100.00%	-
P/EPS	11.05	12.77	13.82	11.54	15.13	9.32	12.08	-5.77%
YoY %	-13.47%	-7.60%	19.76%	-23.73%	62.34%	-22.85%	-	-
Horiz. %	91.47%	105.71%	114.40%	95.53%	125.25%	77.15%	100.00%	-
EY	9.05	7.83	7.23	8.67	6.61	10.73	8.28	6.11%
YoY %	15.58%	8.30%	-16.61%	31.16%	-38.40%	29.59%	-	-
Horiz. %	109.30%	94.57%	87.32%	104.71%	79.83%	129.59%	100.00%	-
DY	0.00	1.58	1.89	3.33	0.00	4.27	4.16	-
YoY %	0.00%	-16.40%	-43.24%	0.00%	0.00%	2.64%	-	-
Horiz. %	0.00%	37.98%	45.43%	80.05%	0.00%	102.64%	100.00%	-
P/NAPS	0.96	0.73	1.40	1.21	1.35	1.40	1.29	-17.89%
YoY %	31.51%	-47.86%	15.70%	-10.37%	-3.57%	8.53%	-	-
Horiz. %	74.42%	56.59%	108.53%	93.80%	104.65%	108.53%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	22/05/06	28/02/06	21/11/05	30/08/05	25/05/05	28/02/05	19/11/04	-
Price	2.50	2.46	2.39	2.32	2.15	2.24	2.24	-
P/RPS	0.96	1.01	1.00	1.02	1.02	0.73	1.05	-5.80%
YoY %	-4.95%	1.00%	-1.96%	0.00%	39.73%	-30.48%	-	-
Horiz. %	91.43%	96.19%	95.24%	97.14%	97.14%	69.52%	100.00%	-
P/EPS	11.36	14.22	13.38	12.75	14.14	8.92	13.13	-9.21%
YoY %	-20.11%	6.28%	4.94%	-9.83%	58.52%	-32.06%	-	-
Horiz. %	86.52%	108.30%	101.90%	97.11%	107.69%	67.94%	100.00%	-
EY	8.80	7.03	7.48	7.84	7.07	11.21	7.61	10.18%
YoY %	25.18%	-6.02%	-4.59%	10.89%	-36.93%	47.31%	-	-
Horiz. %	115.64%	92.38%	98.29%	103.02%	92.90%	147.31%	100.00%	-
DY	0.00	1.42	1.95	3.02	0.00	4.46	3.83	-
YoY %	0.00%	-27.18%	-35.43%	0.00%	0.00%	16.45%	-	-
Horiz. %	0.00%	37.08%	50.91%	78.85%	0.00%	116.45%	100.00%	-
P/NAPS	0.99	0.81	1.35	1.34	1.26	1.34	1.40	-20.64%
YoY %	22.22%	-40.00%	0.75%	6.35%	-5.97%	-4.29%	-	-
Horiz. %	70.71%	57.86%	96.43%	95.71%	90.00%	95.71%	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