[RHBBANK] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	5,285,270	5,030,504	4,802,520	4,440,789	4,354,405	4,134,066	3,877,804	22.90%
YoY %	5.06%	4.75%	8.15%	1.98%	5.33%	6.61%	-	-
Horiz. %	136.30%	129.73%	123.85%	114.52%	112.29%	106.61%	100.00%	-
PBT	802,904	811,148	813,160	578,649	570,690	601,150	560,948	26.97%
YoY %	-1.02%	-0.25%	40.53%	1.39%	-5.07%	7.17%	-	-
Horiz. %	143.13%	144.60%	144.96%	103.16%	101.74%	107.17%	100.00%	-
Tax	-225,161	-233,460	-255,584	-262,871	-245,017	-270,902	-282,128	-13.94%
YoY %	3.55%	8.66%	2.77%	-7.29%	9.56%	3.98%	-	-
Horiz. %	79.81%	82.75%	90.59%	93.17%	86.85%	96.02%	100.00%	-
NP	577,742	577,688	557,576	315,778	325,673	330,248	278,820	62.46%
YoY %	0.01%	3.61%	76.57%	-3.04%	-1.39%	18.44%	-	-
Horiz. %	207.21%	207.19%	199.98%	113.26%	116.80%	118.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	419,424	424,464	404,564	315,778	325,673	330,248	278,820	31.25%
YoY %	-1.19%	4.92%	28.12%	-3.04%	-1.39%	18.44%	-	-
Horiz. %	150.43%	152.24%	145.10%	113.26%	116.80%	118.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.04%	28.78%	31.43%	45.43%	42.93%	45.06%	50.29%	-
YoY %	-2.57%	-8.43%	-30.82%	5.82%	-4.73%	-10.40%	-	-
Horiz. %	55.76%	57.23%	62.50%	90.34%	85.36%	89.60%	100.00%	-
Total Cost	4,707,528	4,452,816	4,244,944	4,125,011	4,028,732	3,803,818	3,598,984	19.58%
YoY %	5.72%	4.90%	2.91%	2.39%	5.91%	5.69%	-	-
Horiz. %	130.80%	123.72%	117.95%	114.62%	111.94%	105.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,782,161	4,702,036	4,634,096	5,512,425	3,226,353	3,139,170	3,136,725	32.43%
YoY %	1.70%	1.47%	-15.93%	70.86%	2.78%	0.08%	-	-
Horiz. %	152.46%	149.90%	147.74%	175.74%	102.86%	100.08%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	48,488	73,183	-	63,885	85,063	127,018	-	-
YoY %	-33.74%	0.00%	-	-24.90%	-33.03%	0.00%	-	-
Horiz. %	38.17%	57.62%	-	50.30%	66.97%	100.00%	-	-
Div Payout %	11.56%	17.24%	-	20.23%	26.12%	38.46%	-	-
YoY %	-32.95%	0.00%	-	-22.55%	-32.09%	0.00%	-	-
Horiz. %	30.06%	44.83%	-	52.60%	67.91%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	4,782,161	4,702,036	4,634,096	5,512,425	3,226,353	3,139,170	3,136,725	32.43%
YoY %	1.70%	1.47%	-15.93%	70.86%	2.78%	0.08%	-	-
Horiz. %	152.46%	149.90%	147.74%	175.74%	102.86%	100.08%	100.00%	-
NOSH	1,818,312	1,829,586	1,838,927	1,825,306	1,822,798	1,814,549	1,834,342	-0.58%
YoY %	-0.62%	-0.51%	0.75%	0.14%	0.45%	-1.08%	-	-
Horiz. %	99.13%	99.74%	100.25%	99.51%	99.37%	98.92%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	10.93%	11.48%	11.61%	7.11%	7.48%	7.99%	7.19%	-
YoY %	-4.79%	-1.12%	63.29%	-4.95%	-6.38%	11.13%	-	-
Horiz. %	152.02%	159.67%	161.47%	98.89%	104.03%	111.13%	100.00%	-
ROE	8.77%	9.03%	8.73%	5.73%	10.09%	10.52%	8.89%	-
YoY %	-2.88%	3.44%	52.36%	-43.21%	-4.09%	18.34%	-	-
Horiz. %	98.65%	101.57%	98.20%	64.45%	113.50%	118.34%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	290.67	274.95	261.16	243.29	238.89	227.83	211.40	23.62%
YoY %	5.72%	5.28%	7.35%	1.84%	4.85%	7.77%	-	-
Horiz. %	137.50%	130.06%	123.54%	115.09%	113.00%	107.77%	100.00%	-
EPS	23.07	23.20	22.00	17.30	17.87	18.20	15.20	32.03%
YoY %	-0.56%	5.45%	27.17%	-3.19%	-1.81%	19.74%	-	-
Horiz. %	151.78%	152.63%	144.74%	113.82%	117.57%	119.74%	100.00%	-
DPS	2.67	4.00	0.00	3.50	4.67	7.00	0.00	-
YoY %	-33.25%	0.00%	0.00%	-25.05%	-33.29%	0.00%	-	-
Horiz. %	38.14%	57.14%	0.00%	50.00%	66.71%	100.00%	-	-
NAPS	2.63	2.57	2.52	3.02	1.77	1.73	1.71	33.20%
YoY %	2.33%	1.98%	-16.56%	70.62%	2.31%	1.17%	-	-
Horiz. %	153.80%	150.29%	147.37%	176.61%	103.51%	101.17%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,833,923
RPS	121.24	115.39	110.16	101.86	99.88	94.83	88.95	22.90%
YoY %	5.07%	4.75%	8.15%	1.98%	5.33%	6.61%	-	-
Horiz. %	136.30%	129.72%	123.84%	114.51%	112.29%	106.61%	100.00%	-
EPS	9.62	9.74	9.28	7.24	7.47	7.58	6.40	31.18%
YoY %	-1.23%	4.96%	28.18%	-3.08%	-1.45%	18.44%	-	-
Horiz. %	150.31%	152.19%	145.00%	113.12%	116.72%	118.44%	100.00%	-
DPS	1.11	1.68	0.00	1.47	1.95	2.91	0.00	-
YoY %	-33.93%	0.00%	0.00%	-24.62%	-32.99%	0.00%	-	-
Horiz. %	38.14%	57.73%	0.00%	50.52%	67.01%	100.00%	-	-
NAPS	1.097	1.0786	1.063	1.2645	0.7401	0.7201	0.7195	32.43%
YoY %	1.71%	1.47%	-15.94%	70.86%	2.78%	0.08%	-	-
Horiz. %	152.47%	149.91%	147.74%	175.75%	102.86%	100.08%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	2.84	2.75	2.43	2.21	2.47	2.10	2.30	-
P/RPS	0.98	1.00	0.93	0.91	1.03	0.92	1.09	-6.84%
YoY %	-2.00%	7.53%	2.20%	-11.65%	11.96%	-15.60%	-	-
Horiz. %	89.91%	91.74%	85.32%	83.49%	94.50%	84.40%	100.00%	-
P/EPS	12.31	11.85	11.05	12.77	13.82	11.54	15.13	-12.83%
YoY %	3.88%	7.24%	-13.47%	-7.60%	19.76%	-23.73%	-	-
Horiz. %	81.36%	78.32%	73.03%	84.40%	91.34%	76.27%	100.00%	-
EY	8.12	8.44	9.05	7.83	7.23	8.67	6.61	14.68%
YoY %	-3.79%	-6.74%	15.58%	8.30%	-16.61%	31.16%	-	-
Horiz. %	122.84%	127.69%	136.91%	118.46%	109.38%	131.16%	100.00%	-
DY	0.94	1.45	0.00	1.58	1.89	3.33	0.00	-
YoY %	-35.17%	0.00%	0.00%	-16.40%	-43.24%	0.00%	-	-
Horiz. %	28.23%	43.54%	0.00%	47.45%	56.76%	100.00%	-	-
P/NAPS	1.08	1.07	0.96	0.73	1.40	1.21	1.35	-13.81%
YoY %	0.93%	11.46%	31.51%	-47.86%	15.70%	-10.37%	-	-
Horiz. %	80.00%	79.26%	71.11%	54.07%	103.70%	89.63%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	21/11/06	29/08/06	22/05/06	28/02/06	21/11/05	30/08/05	25/05/05	-
Price	3.34	2.70	2.50	2.46	2.39	2.32	2.15	-
P/RPS	1.15	0.98	0.96	1.01	1.00	1.02	1.02	8.31%
YoY %	17.35%	2.08%	-4.95%	1.00%	-1.96%	0.00%	-	-
Horiz. %	112.75%	96.08%	94.12%	99.02%	98.04%	100.00%	100.00%	-
P/EPS	14.48	11.64	11.36	14.22	13.38	12.75	14.14	1.59%
YoY %	24.40%	2.46%	-20.11%	6.28%	4.94%	-9.83%	-	-
Horiz. %	102.40%	82.32%	80.34%	100.57%	94.63%	90.17%	100.00%	-
EY	6.91	8.59	8.80	7.03	7.48	7.84	7.07	-1.51%
YoY %	-19.56%	-2.39%	25.18%	-6.02%	-4.59%	10.89%	-	-
Horiz. %	97.74%	121.50%	124.47%	99.43%	105.80%	110.89%	100.00%	-
DY	0.80	1.48	0.00	1.42	1.95	3.02	0.00	-
YoY %	-45.95%	0.00%	0.00%	-27.18%	-35.43%	0.00%	-	-
Horiz. %	26.49%	49.01%	0.00%	47.02%	64.57%	100.00%	-	-
P/NAPS	1.27	1.05	0.99	0.81	1.35	1.34	1.26	0.52%
YoY %	20.95%	6.06%	22.22%	-40.00%	0.75%	6.35%	-	-
Horiz. %	100.79%	83.33%	78.57%	64.29%	107.14%	106.35%	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