[RHBBANK] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	6,012,052	6,156,821	6,187,532	6,279,692	6,036,696	5,506,790	5,285,270	8.96%
YoY %	-2.35%	-0.50%	-1.47%	4.03%	9.62%	4.19%	-	-
Horiz. %	113.75%	116.49%	117.07%	118.81%	114.22%	104.19%	100.00%	-
PBT	1,239,508	1,136,913	1,161,010	1,121,884	1,094,004	829,849	802,904	33.53%
YoY %	9.02%	-2.08%	3.49%	2.55%	31.83%	3.36%	-	-
Horiz. %	154.38%	141.60%	144.60%	139.73%	136.26%	103.36%	100.00%	-
Tax	-349,152	-314,848	-297,466	-290,662	-293,228	-233,952	-225,161	33.93%
YoY %	-10.90%	-5.84%	-2.34%	0.88%	-25.34%	-3.90%	-	-
Horiz. %	155.07%	139.83%	132.11%	129.09%	130.23%	103.90%	100.00%	-
NP	890,356	822,065	863,544	831,222	800,776	595,897	577,742	33.38%
YoY %	8.31%	-4.80%	3.89%	3.80%	34.38%	3.14%	-	-
Horiz. %	154.11%	142.29%	149.47%	143.87%	138.60%	103.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	889,688	712,930	719,666	617,042	585,292	438,310	419,424	65.01%
YoY %	24.79%	-0.94%	16.63%	5.42%	33.53%	4.50%	-	-
Horiz. %	212.12%	169.98%	171.58%	147.12%	139.55%	104.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.17%	27.69%	25.62%	25.91%	26.80%	28.19%	28.04%	-
YoY %	1.73%	8.08%	-1.12%	-3.32%	-4.93%	0.53%	-	-
Horiz. %	100.46%	98.75%	91.37%	92.40%	95.58%	100.53%	100.00%	-
Total Cost	5,121,696	5,334,756	5,323,988	5,448,470	5,235,920	4,910,893	4,707,528	5.77%
YoY %	-3.99%	0.20%	-2.28%	4.06%	6.62%	4.32%	-	-
Horiz. %	108.80%	113.32%	113.10%	115.74%	111.22%	104.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,255,707	6,511,958	6,156,051	5,148,101	5,084,724	4,930,987	4,782,161	32.00%
YoY %	11.42%	5.78%	19.58%	1.25%	3.12%	3.11%	-	-
Horiz. %	151.72%	136.17%	128.73%	107.65%	106.33%	103.11%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	270,833	128,972	182,556	-	146,103	48,488	-
YoY %	-	109.99%	-29.35%	0.00%	-	201.32%	-	-
Horiz. %	-	558.56%	265.99%	376.50%	-	301.32%	100.00%	-
Div Payout %	-	37.99%	17.92%	29.59%	-	33.33%	11.56%	-
YoY %	-	112.00%	-39.44%	0.00%	-	188.32%	-	-
Horiz. %	-	328.63%	155.02%	255.97%	-	288.32%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	7,255,707	6,511,958	6,156,051	5,148,101	5,084,724	4,930,987	4,782,161	32.00%
YoY %	11.42%	5.78%	19.58%	1.25%	3.12%	3.11%	-	-
Horiz. %	151.72%	136.17%	128.73%	107.65%	106.33%	103.11%	100.00%	-
NOSH	2,159,436	1,991,424	1,934,587	1,825,568	1,829,037	1,826,291	1,818,312	12.13%
YoY %	8.44%	2.94%	5.97%	-0.19%	0.15%	0.44%	-	-
Horiz. %	118.76%	109.52%	106.39%	100.40%	100.59%	100.44%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	14.81%	13.35%	13.96%	13.24%	13.27%	10.82%	10.93%	-
YoY %	10.94%	-4.37%	5.44%	-0.23%	22.64%	-1.01%	-	-
Horiz. %	135.50%	122.14%	127.72%	121.13%	121.41%	98.99%	100.00%	-
ROE	12.26%	10.95%	11.69%	11.99%	11.51%	8.89%	8.77%	-
YoY %	11.96%	-6.33%	-2.50%	4.17%	29.47%	1.37%	-	-
Horiz. %	139.79%	124.86%	133.30%	136.72%	131.24%	101.37%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	278.41	309.17	319.84	343.99	330.05	301.53	290.67	-2.82%
YoY %	-9.95%	-3.34%	-7.02%	4.22%	9.46%	3.74%	-	-
Horiz. %	95.78%	106.36%	110.04%	118.34%	113.55%	103.74%	100.00%	-
EPS	41.20	35.80	37.20	33.80	32.00	24.00	23.07	47.14%
YoY %	15.08%	-3.76%	10.06%	5.62%	33.33%	4.03%	-	-
Horiz. %	178.59%	155.18%	161.25%	146.51%	138.71%	104.03%	100.00%	-
DPS	0.00	13.60	6.67	10.00	0.00	8.00	2.67	-
YoY %	0.00%	103.90%	-33.30%	0.00%	0.00%	199.63%	-	-
Horiz. %	0.00%	509.36%	249.81%	374.53%	0.00%	299.63%	100.00%	-
NAPS	3.36	3.27	3.1821	2.82	2.78	2.70	2.63	17.72%
YoY %	2.75%	2.76%	12.84%	1.44%	2.96%	2.66%	-	-
Horiz. %	127.76%	124.33%	120.99%	107.22%	105.70%	102.66%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,822,449
RPS	137.91	141.23	141.93	144.05	138.47	126.32	121.24	8.95%
YoY %	-2.35%	-0.49%	-1.47%	4.03%	9.62%	4.19%	-	-
Horiz. %	113.75%	116.49%	117.07%	118.81%	114.21%	104.19%	100.00%	-
EPS	20.41	16.35	16.51	14.15	13.43	10.05	9.62	65.03%
YoY %	24.83%	-0.97%	16.68%	5.36%	33.63%	4.47%	-	-
Horiz. %	212.16%	169.96%	171.62%	147.09%	139.60%	104.47%	100.00%	-
DPS	0.00	6.21	2.96	4.19	0.00	3.35	1.11	-
YoY %	0.00%	109.80%	-29.36%	0.00%	0.00%	201.80%	-	-
Horiz. %	0.00%	559.46%	266.67%	377.48%	0.00%	301.80%	100.00%	-
NAPS	1.6643	1.4937	1.4121	1.1809	1.1664	1.1311	1.097	31.99%
YoY %	11.42%	5.78%	19.58%	1.24%	3.12%	3.11%	-	-
Horiz. %	151.71%	136.16%	128.72%	107.65%	106.33%	103.11%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	4.78	5.85	6.00	4.82	4.78	3.42	2.84	-
P/RPS	1.72	1.89	1.88	1.40	1.45	1.13	0.98	45.45%
YoY %	-8.99%	0.53%	34.29%	-3.45%	28.32%	15.31%	-	-
Horiz. %	175.51%	192.86%	191.84%	142.86%	147.96%	115.31%	100.00%	-
P/EPS	11.60	16.34	16.13	14.26	14.94	14.25	12.31	-3.87%
YoY %	-29.01%	1.30%	13.11%	-4.55%	4.84%	15.76%	-	-
Horiz. %	94.23%	132.74%	131.03%	115.84%	121.36%	115.76%	100.00%	-
EY	8.62	6.12	6.20	7.01	6.69	7.02	8.12	4.06%
YoY %	40.85%	-1.29%	-11.55%	4.78%	-4.70%	-13.55%	-	-
Horiz. %	106.16%	75.37%	76.35%	86.33%	82.39%	86.45%	100.00%	-
DY	0.00	2.32	1.11	2.07	0.00	2.34	0.94	-
YoY %	0.00%	109.01%	-46.38%	0.00%	0.00%	148.94%	-	-
Horiz. %	0.00%	246.81%	118.09%	220.21%	0.00%	248.94%	100.00%	-
P/NAPS	1.42	1.79	1.89	1.71	1.72	1.27	1.08	19.99%
YoY %	-20.67%	-5.29%	10.53%	-0.58%	35.43%	17.59%	-	-
Horiz. %	131.48%	165.74%	175.00%	158.33%	159.26%	117.59%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	20/05/08	28/02/08	19/11/07	27/08/07	21/05/07	28/02/07	21/11/06	-
Price	5.25	5.20	5.75	5.30	4.74	4.38	3.34	-
P/RPS	1.89	1.68	1.80	1.54	1.44	1.45	1.15	39.22%
YoY %	12.50%	-6.67%	16.88%	6.94%	-0.69%	26.09%	-	-
Horiz. %	164.35%	146.09%	156.52%	133.91%	125.22%	126.09%	100.00%	-
P/EPS	12.74	14.53	15.46	15.68	14.81	18.25	14.48	-8.17%
YoY %	-12.32%	-6.02%	-1.40%	5.87%	-18.85%	26.04%	-	-
Horiz. %	87.98%	100.35%	106.77%	108.29%	102.28%	126.04%	100.00%	-
EY	7.85	6.88	6.47	6.38	6.75	5.48	6.91	8.86%
YoY %	14.10%	6.34%	1.41%	-5.48%	23.18%	-20.69%	-	-
Horiz. %	113.60%	99.57%	93.63%	92.33%	97.68%	79.31%	100.00%	-
DY	0.00	2.62	1.16	1.89	0.00	1.83	0.80	-
YoY %	0.00%	125.86%	-38.62%	0.00%	0.00%	128.75%	-	-
Horiz. %	0.00%	327.50%	145.00%	236.25%	0.00%	228.75%	100.00%	-
P/NAPS	1.56	1.59	1.81	1.88	1.71	1.62	1.27	14.68%
YoY %	-1.89%	-12.15%	-3.72%	9.94%	5.56%	27.56%	-	-
Horiz. %	122.83%	125.20%	142.52%	148.03%	134.65%	127.56%	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