[RHBBANK] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	1,356,746	6,000,771	4,504,780	3,001,777	1,503,013	6,156,821	4,640,649	-55.91%
YoY %	-77.39%	33.21%	50.07%	99.72%	-75.59%	32.67%	-	-
Horiz. %	29.24%	129.31%	97.07%	64.68%	32.39%	132.67%	100.00%	-
PBT	314,997	1,422,449	1,160,495	671,763	309,877	1,136,913	870,758	-49.19%
YoY %	-77.86%	22.57%	72.75%	116.78%	-72.74%	30.57%	-	-
Horiz. %	36.18%	163.36%	133.27%	77.15%	35.59%	130.57%	100.00%	-
Tax	-84,776	-372,694	-307,435	-177,298	-87,288	-314,848	-223,100	-47.50%
YoY %	77.25%	-21.23%	-73.40%	-103.12%	72.28%	-41.12%	-	-
Horiz. %	38.00%	167.05%	137.80%	79.47%	39.13%	141.12%	100.00%	-
NP	230,221	1,049,755	853,060	494,465	222,589	822,065	647,658	-49.78%
YoY %	-78.07%	23.06%	72.52%	122.14%	-72.92%	26.93%	-	-
Horiz. %	35.55%	162.08%	131.71%	76.35%	34.37%	126.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,641	1,048,734	851,835	493,491	222,422	712,930	539,750	-43.56%
YoY %	-78.20%	23.11%	72.61%	121.87%	-68.80%	32.09%	-	-
Horiz. %	42.36%	194.30%	157.82%	91.43%	41.21%	132.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.91%	26.20%	26.49%	26.39%	28.17%	27.69%	25.62%	-
YoY %	2.71%	-1.09%	0.38%	-6.32%	1.73%	8.08%	-	-
Horiz. %	105.04%	102.26%	103.40%	103.01%	109.95%	108.08%	100.00%	-
Total Cost	1,126,525	4,951,016	3,651,720	2,507,312	1,280,424	5,334,756	3,992,991	-56.95%
YoY %	-77.25%	35.58%	45.64%	95.82%	-76.00%	33.60%	-	-
Horiz. %	28.21%	123.99%	91.45%	62.79%	32.07%	133.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,024,004	7,817,052	7,528,844	7,219,191	7,255,707	6,511,958	6,156,052	19.30%
YoY %	2.65%	3.83%	4.29%	-0.50%	11.42%	5.78%	-	-
Horiz. %	130.34%	126.98%	122.30%	117.27%	117.86%	105.78%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	422,077	193,598	193,948	-	270,833	96,729	-
YoY %	-	118.02%	-0.18%	0.00%	-	179.99%	-	-
Horiz. %	-	436.35%	200.14%	200.51%	-	279.99%	100.00%	-
Div Payout %	-	40.25%	22.73%	39.30%	-	37.99%	17.92%	-
YoY %	-	77.08%	-42.16%	0.00%	-	112.00%	-	-
Horiz. %	-	224.61%	126.84%	219.31%	-	212.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	8,024,004	7,817,052	7,528,844	7,219,191	7,255,707	6,511,958	6,156,052	19.30%
YoY %	2.65%	3.83%	4.29%	-0.50%	11.42%	5.78%	-	-
Horiz. %	130.34%	126.98%	122.30%	117.27%	117.86%	105.78%	100.00%	-
NOSH	2,156,990	2,153,457	2,151,098	2,154,982	2,159,436	1,991,424	1,934,587	7.51%
YoY %	0.16%	0.11%	-0.18%	-0.21%	8.44%	2.94%	-	-
Horiz. %	111.50%	111.31%	111.19%	111.39%	111.62%	102.94%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	16.97%	17.49%	18.94%	16.47%	14.81%	13.35%	13.96%	-
YoY %	-2.97%	-7.66%	15.00%	11.21%	10.94%	-4.37%	-	-
Horiz. %	121.56%	125.29%	135.67%	117.98%	106.09%	95.63%	100.00%	-
ROE	2.85%	13.42%	11.31%	6.84%	3.07%	10.95%	8.77%	-
YoY %	-78.76%	18.66%	65.35%	122.80%	-71.96%	24.86%	-	-
Horiz. %	32.50%	153.02%	128.96%	77.99%	35.01%	124.86%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	62.90	278.66	209.42	139.29	69.60	309.17	239.88	-58.99%
YoY %	-77.43%	33.06%	50.35%	100.13%	-77.49%	28.89%	-	-
Horiz. %	26.22%	116.17%	87.30%	58.07%	29.01%	128.89%	100.00%	-
EPS	10.60	48.70	39.60	22.90	10.30	35.80	27.90	-47.51%
YoY %	-78.23%	22.98%	72.93%	122.33%	-71.23%	28.32%	-	-
Horiz. %	37.99%	174.55%	141.94%	82.08%	36.92%	128.32%	100.00%	-
DPS	0.00	19.60	9.00	9.00	0.00	13.60	5.00	-
YoY %	0.00%	117.78%	0.00%	0.00%	0.00%	172.00%	-	-
Horiz. %	0.00%	392.00%	180.00%	180.00%	0.00%	272.00%	100.00%	-
NAPS	3.72	3.63	3.50	3.35	3.36	3.27	3.1821	10.96%
YoY %	2.48%	3.71%	4.48%	-0.30%	2.75%	2.76%	-	-
Horiz. %	116.90%	114.08%	109.99%	105.28%	105.59%	102.76%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,151,341
RPS	31.12	137.65	103.33	68.86	34.48	141.23	106.45	-55.91%
YoY %	-77.39%	33.21%	50.06%	99.71%	-75.59%	32.67%	-	-
Horiz. %	29.23%	129.31%	97.07%	64.69%	32.39%	132.67%	100.00%	-
EPS	5.24	24.06	19.54	11.32	5.10	16.35	12.38	-43.59%
YoY %	-78.22%	23.13%	72.61%	121.96%	-68.81%	32.07%	-	-
Horiz. %	42.33%	194.35%	157.84%	91.44%	41.20%	132.07%	100.00%	-
DPS	0.00	9.68	4.44	4.45	0.00	6.21	2.22	-
YoY %	0.00%	118.02%	-0.22%	0.00%	0.00%	179.73%	-	-
Horiz. %	0.00%	436.04%	200.00%	200.45%	0.00%	279.73%	100.00%	-
NAPS	1.8406	1.7931	1.727	1.656	1.6643	1.4937	1.4121	19.30%
YoY %	2.65%	3.83%	4.29%	-0.50%	11.42%	5.78%	-	-
Horiz. %	130.34%	126.98%	122.30%	117.27%	117.86%	105.78%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	3.54	3.90	4.00	4.22	4.78	5.85	6.00	-
P/RPS	5.63	1.40	1.91	3.03	6.87	1.89	2.50	71.72%
YoY %	302.14%	-26.70%	-36.96%	-55.90%	263.49%	-24.40%	-	-
Horiz. %	225.20%	56.00%	76.40%	121.20%	274.80%	75.60%	100.00%	-
P/EPS	33.40	8.01	10.10	18.43	46.41	16.34	21.51	34.05%
YoY %	316.98%	-20.69%	-45.20%	-60.29%	184.03%	-24.04%	-	-
Horiz. %	155.28%	37.24%	46.95%	85.68%	215.76%	75.96%	100.00%	-
EY	2.99	12.49	9.90	5.43	2.15	6.12	4.65	-25.48%
YoY %	-76.06%	26.16%	82.32%	152.56%	-64.87%	31.61%	-	-
Horiz. %	64.30%	268.60%	212.90%	116.77%	46.24%	131.61%	100.00%	-
DY	0.00	5.03	2.25	2.13	0.00	2.32	0.83	-
YoY %	0.00%	123.56%	5.63%	0.00%	0.00%	179.52%	-	-
Horiz. %	0.00%	606.02%	271.08%	256.63%	0.00%	279.52%	100.00%	-
P/NAPS	0.95	1.07	1.14	1.26	1.42	1.79	1.89	-36.75%
YoY %	-11.21%	-6.14%	-9.52%	-11.27%	-20.67%	-5.29%	-	-
Horiz. %	50.26%	56.61%	60.32%	66.67%	75.13%	94.71%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	19/05/09	24/02/09	24/11/08	29/08/08	20/05/08	28/02/08	19/11/07	-
Price	4.12	3.74	3.64	4.18	5.25	5.20	5.75	-
P/RPS	6.55	1.34	1.74	3.00	7.54	1.68	2.40	95.17%
YoY %	388.81%	-22.99%	-42.00%	-60.21%	348.81%	-30.00%	-	-
Horiz. %	272.92%	55.83%	72.50%	125.00%	314.17%	70.00%	100.00%	-
P/EPS	38.87	7.68	9.19	18.25	50.97	14.53	20.61	52.58%
YoY %	406.12%	-16.43%	-49.64%	-64.19%	250.79%	-29.50%	-	-
Horiz. %	188.60%	37.26%	44.59%	88.55%	247.31%	70.50%	100.00%	-
EY	2.57	13.02	10.88	5.48	1.96	6.88	4.85	-34.49%
YoY %	-80.26%	19.67%	98.54%	179.59%	-71.51%	41.86%	-	-
Horiz. %	52.99%	268.45%	224.33%	112.99%	40.41%	141.86%	100.00%	-
DY	0.00	5.24	2.47	2.15	0.00	2.62	0.87	-
YoY %	0.00%	112.15%	14.88%	0.00%	0.00%	201.15%	-	-
Horiz. %	0.00%	602.30%	283.91%	247.13%	0.00%	301.15%	100.00%	-
P/NAPS	1.11	1.03	1.04	1.25	1.56	1.59	1.81	-27.79%
YoY %	7.77%	-0.96%	-16.80%	-19.87%	-1.89%	-12.15%	-	-
Horiz. %	61.33%	56.91%	57.46%	69.06%	86.19%	87.85%	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