[RHBBANK] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	6,279,692	6,036,696	5,506,790	5,285,270	5,030,504	4,802,520	4,440,789	26.06%
YoY %	4.03%	9.62%	4.19%	5.06%	4.75%	8.15%	-	-
Horiz. %	141.41%	135.94%	124.00%	119.02%	113.28%	108.15%	100.00%	-
PBT	1,121,884	1,094,004	829,849	802,904	811,148	813,160	578,649	55.67%
YoY %	2.55%	31.83%	3.36%	-1.02%	-0.25%	40.53%	-	-
Horiz. %	193.88%	189.06%	143.41%	138.75%	140.18%	140.53%	100.00%	-
Tax	-290,662	-293,228	-233,952	-225,161	-233,460	-255,584	-262,871	6.94%
YoY %	0.88%	-25.34%	-3.90%	3.55%	8.66%	2.77%	-	-
Horiz. %	110.57%	111.55%	89.00%	85.65%	88.81%	97.23%	100.00%	-
NP	831,222	800,776	595,897	577,742	577,688	557,576	315,778	90.98%
YoY %	3.80%	34.38%	3.14%	0.01%	3.61%	76.57%	-	-
Horiz. %	263.23%	253.59%	188.71%	182.96%	182.94%	176.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	617,042	585,292	438,310	419,424	424,464	404,564	315,778	56.49%
YoY %	5.42%	33.53%	4.50%	-1.19%	4.92%	28.12%	-	-
Horiz. %	195.40%	185.35%	138.80%	132.82%	134.42%	128.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.91%	26.80%	28.19%	28.04%	28.78%	31.43%	45.43%	-
YoY %	-3.32%	-4.93%	0.53%	-2.57%	-8.43%	-30.82%	-	-
Horiz. %	57.03%	58.99%	62.05%	61.72%	63.35%	69.18%	100.00%	-
Total Cost	5,448,470	5,235,920	4,910,893	4,707,528	4,452,816	4,244,944	4,125,011	20.44%
YoY %	4.06%	6.62%	4.32%	5.72%	4.90%	2.91%	-	-
Horiz. %	132.08%	126.93%	119.05%	114.12%	107.95%	102.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,148,101	5,084,724	4,930,987	4,782,161	4,702,036	4,634,096	5,512,425	-4.46%
YoY %	1.25%	3.12%	3.11%	1.70%	1.47%	-15.93%	-	-
Horiz. %	93.39%	92.24%	89.45%	86.75%	85.30%	84.07%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	182,556	-	146,103	48,488	73,183	-	63,885	101.75%
YoY %	0.00%	-	201.32%	-33.74%	0.00%	-	-	-
Horiz. %	285.76%	-	228.70%	75.90%	114.55%	-	100.00%	-
Div Payout %	29.59%	-	33.33%	11.56%	17.24%	-	20.23%	-
YoY %	0.00%	-	188.32%	-32.95%	0.00%	-	-	-
Horiz. %	146.27%	-	164.76%	57.14%	85.22%	-	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	5,148,101	5,084,724	4,930,987	4,782,161	4,702,036	4,634,096	5,512,425	-4.46%
YoY %	1.25%	3.12%	3.11%	1.70%	1.47%	-15.93%	-	-
Horiz. %	93.39%	92.24%	89.45%	86.75%	85.30%	84.07%	100.00%	-
NOSH	1,825,568	1,829,037	1,826,291	1,818,312	1,829,586	1,838,927	1,825,306	0.00%
YoY %	-0.19%	0.15%	0.44%	-0.62%	-0.51%	0.75%	-	-
Horiz. %	100.01%	100.20%	100.05%	99.62%	100.23%	100.75%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	13.24%	13.27%	10.82%	10.93%	11.48%	11.61%	7.11%	-
YoY %	-0.23%	22.64%	-1.01%	-4.79%	-1.12%	63.29%	-	-
Horiz. %	186.22%	186.64%	152.18%	153.73%	161.46%	163.29%	100.00%	-
ROE	11.99%	11.51%	8.89%	8.77%	9.03%	8.73%	5.73%	-
YoY %	4.17%	29.47%	1.37%	-2.88%	3.44%	52.36%	-	-
Horiz. %	209.25%	200.87%	155.15%	153.05%	157.59%	152.36%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	343.99	330.05	301.53	290.67	274.95	261.16	243.29	26.05%
YoY %	4.22%	9.46%	3.74%	5.72%	5.28%	7.35%	-	-
Horiz. %	141.39%	135.66%	123.94%	119.47%	113.01%	107.35%	100.00%	-
EPS	33.80	32.00	24.00	23.07	23.20	22.00	17.30	56.47%
YoY %	5.62%	33.33%	4.03%	-0.56%	5.45%	27.17%	-	-
Horiz. %	195.38%	184.97%	138.73%	133.35%	134.10%	127.17%	100.00%	-
DPS	10.00	0.00	8.00	2.67	4.00	0.00	3.50	101.73%
YoY %	0.00%	0.00%	199.63%	-33.25%	0.00%	0.00%	-	-
Horiz. %	285.71%	0.00%	228.57%	76.29%	114.29%	0.00%	100.00%	-
NAPS	2.82	2.78	2.70	2.63	2.57	2.52	3.02	-4.47%
YoY %	1.44%	2.96%	2.66%	2.33%	1.98%	-16.56%	-	-
Horiz. %	93.38%	92.05%	89.40%	87.09%	85.10%	83.44%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,827,428
RPS	144.05	138.47	126.32	121.24	115.39	110.16	101.86	26.07%
YoY %	4.03%	9.62%	4.19%	5.07%	4.75%	8.15%	-	-
Horiz. %	141.42%	135.94%	124.01%	119.03%	113.28%	108.15%	100.00%	-
EPS	14.15	13.43	10.05	9.62	9.74	9.28	7.24	56.51%
YoY %	5.36%	33.63%	4.47%	-1.23%	4.96%	28.18%	-	-
Horiz. %	195.44%	185.50%	138.81%	132.87%	134.53%	128.18%	100.00%	-
DPS	4.19	0.00	3.35	1.11	1.68	0.00	1.47	101.41%
YoY %	0.00%	0.00%	201.80%	-33.93%	0.00%	0.00%	-	-
Horiz. %	285.03%	0.00%	227.89%	75.51%	114.29%	0.00%	100.00%	-
NAPS	1.1809	1.1664	1.1311	1.097	1.0786	1.063	1.2645	-4.46%
YoY %	1.24%	3.12%	3.11%	1.71%	1.47%	-15.94%	-	-
Horiz. %	93.39%	92.24%	89.45%	86.75%	85.30%	84.06%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	4.82	4.78	3.42	2.84	2.75	2.43	2.21	-
P/RPS	1.40	1.45	1.13	0.98	1.00	0.93	0.91	33.37%
YoY %	-3.45%	28.32%	15.31%	-2.00%	7.53%	2.20%	-	-
Horiz. %	153.85%	159.34%	124.18%	107.69%	109.89%	102.20%	100.00%	-
P/EPS	14.26	14.94	14.25	12.31	11.85	11.05	12.77	7.65%
YoY %	-4.55%	4.84%	15.76%	3.88%	7.24%	-13.47%	-	-
Horiz. %	111.67%	116.99%	111.59%	96.40%	92.80%	86.53%	100.00%	-
EY	7.01	6.69	7.02	8.12	8.44	9.05	7.83	-7.12%
YoY %	4.78%	-4.70%	-13.55%	-3.79%	-6.74%	15.58%	-	-
Horiz. %	89.53%	85.44%	89.66%	103.70%	107.79%	115.58%	100.00%	-
DY	2.07	0.00	2.34	0.94	1.45	0.00	1.58	19.79%
YoY %	0.00%	0.00%	148.94%	-35.17%	0.00%	0.00%	-	-
Horiz. %	131.01%	0.00%	148.10%	59.49%	91.77%	0.00%	100.00%	-
P/NAPS	1.71	1.72	1.27	1.08	1.07	0.96	0.73	76.65%
YoY %	-0.58%	35.43%	17.59%	0.93%	11.46%	31.51%	-	-
Horiz. %	234.25%	235.62%	173.97%	147.95%	146.58%	131.51%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	27/08/07	21/05/07	28/02/07	21/11/06	29/08/06	22/05/06	28/02/06	-
Price	5.30	4.74	4.38	3.34	2.70	2.50	2.46	-
P/RPS	1.54	1.44	1.45	1.15	0.98	0.96	1.01	32.57%
YoY %	6.94%	-0.69%	26.09%	17.35%	2.08%	-4.95%	-	-
Horiz. %	152.48%	142.57%	143.56%	113.86%	97.03%	95.05%	100.00%	-
P/EPS	15.68	14.81	18.25	14.48	11.64	11.36	14.22	6.75%
YoY %	5.87%	-18.85%	26.04%	24.40%	2.46%	-20.11%	-	-
Horiz. %	110.27%	104.15%	128.34%	101.83%	81.86%	79.89%	100.00%	-
EY	6.38	6.75	5.48	6.91	8.59	8.80	7.03	-6.27%
YoY %	-5.48%	23.18%	-20.69%	-19.56%	-2.39%	25.18%	-	-
Horiz. %	90.75%	96.02%	77.95%	98.29%	122.19%	125.18%	100.00%	-
DY	1.89	0.00	1.83	0.80	1.48	0.00	1.42	21.06%
YoY %	0.00%	0.00%	128.75%	-45.95%	0.00%	0.00%	-	-
Horiz. %	133.10%	0.00%	128.87%	56.34%	104.23%	0.00%	100.00%	-
P/NAPS	1.88	1.71	1.62	1.27	1.05	0.99	0.81	75.57%
YoY %	9.94%	5.56%	27.56%	20.95%	6.06%	22.22%	-	-
Horiz. %	232.10%	211.11%	200.00%	156.79%	129.63%	122.22%	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