[RHBBANK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	1,902,606	7,153,144	5,231,831	3,458,437	1,665,821	6,149,070	4,441,426	-43.14%
YoY %	-73.40%	36.72%	51.28%	107.61%	-72.91%	38.45%	-	-
Horiz. %	42.84%	161.06%	117.80%	77.87%	37.51%	138.45%	100.00%	-
PBT	580,723	2,249,878	1,681,180	1,121,449	610,595	1,899,289	1,375,396	-43.68%
YoY %	-74.19%	33.83%	49.91%	83.66%	-67.85%	38.09%	-	-
Horiz. %	42.22%	163.58%	122.23%	81.54%	44.39%	138.09%	100.00%	-
Tax	-144,227	-559,846	-414,004	-280,811	-152,170	-470,744	-327,623	-42.10%
YoY %	74.24%	-35.23%	-47.43%	-84.54%	67.67%	-43.68%	-	-
Horiz. %	44.02%	170.88%	126.37%	85.71%	46.45%	143.68%	100.00%	-
NP	436,496	1,690,032	1,267,176	840,638	458,425	1,428,545	1,047,773	-44.19%
YoY %	-74.17%	33.37%	50.74%	83.38%	-67.91%	36.34%	-	-
Horiz. %	41.66%	161.30%	120.94%	80.23%	43.75%	136.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	435,551	1,687,913	1,265,364	839,149	457,751	1,420,258	1,040,113	-43.99%
YoY %	-74.20%	33.39%	50.79%	83.32%	-67.77%	36.55%	-	-
Horiz. %	41.88%	162.28%	121.66%	80.68%	44.01%	136.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.84%	24.88%	24.63%	25.04%	24.92%	24.79%	23.82%	-
YoY %	-0.16%	1.02%	-1.64%	0.48%	0.52%	4.07%	-	-
Horiz. %	104.28%	104.45%	103.40%	105.12%	104.62%	104.07%	100.00%	-
Total Cost	1,466,110	5,463,112	3,964,655	2,617,799	1,207,396	4,720,525	3,393,653	-42.82%
YoY %	-73.16%	37.80%	51.45%	116.81%	-74.42%	39.10%	-	-
Horiz. %	43.20%	160.98%	116.83%	77.14%	35.58%	139.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,010,649	11,484,920	10,858,258	8,654,517	8,635,570	9,963,325	9,647,425	15.71%
YoY %	4.58%	5.77%	25.46%	0.22%	-13.33%	3.27%	-	-
Horiz. %	124.50%	119.05%	112.55%	89.71%	89.51%	103.27%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	-	553,760	173,732	173,090	-	567,672	107,672	-
YoY %	-	218.74%	0.37%	0.00%	-	427.22%	-	-
Horiz. %	-	514.30%	161.35%	160.76%	-	527.22%	100.00%	-
Div Payout %	-	32.81%	13.73%	20.63%	-	39.97%	10.35%	-
YoY %	-	138.97%	-33.45%	0.00%	-	286.18%	-	-
Horiz. %	-	317.00%	132.66%	199.32%	-	386.18%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	12,010,649	11,484,920	10,858,258	8,654,517	8,635,570	9,963,325	9,647,425	15.71%
YoY %	4.58%	5.77%	25.46%	0.22%	-13.33%	3.27%	-	-
Horiz. %	124.50%	119.05%	112.55%	89.71%	89.51%	103.27%	100.00%	-
NOSH	2,199,752	2,179,301	2,171,651	2,163,629	2,158,892	2,151,906	2,153,443	1.42%
YoY %	0.94%	0.35%	0.37%	0.22%	0.32%	-0.07%	-	-
Horiz. %	102.15%	101.20%	100.85%	100.47%	100.25%	99.93%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	22.94%	23.63%	24.22%	24.31%	27.52%	23.23%	23.59%	-
YoY %	-2.92%	-2.44%	-0.37%	-11.66%	18.47%	-1.53%	-	-
Horiz. %	97.24%	100.17%	102.67%	103.05%	116.66%	98.47%	100.00%	-
ROE	3.63%	14.70%	11.65%	9.70%	5.30%	14.25%	10.78%	-
YoY %	-75.31%	26.18%	20.10%	83.02%	-62.81%	32.19%	-	-
Horiz. %	33.67%	136.36%	108.07%	89.98%	49.17%	132.19%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	86.49	328.23	240.91	159.84	77.16	285.75	206.25	-43.94%
YoY %	-73.65%	36.25%	50.72%	107.15%	-73.00%	38.55%	-	-
Horiz. %	41.93%	159.14%	116.80%	77.50%	37.41%	138.55%	100.00%	-
EPS	19.80	77.50	58.20	38.80	21.30	66.00	48.30	-44.78%
YoY %	-74.45%	33.16%	50.00%	82.16%	-67.73%	36.65%	-	-
Horiz. %	40.99%	160.46%	120.50%	80.33%	44.10%	136.65%	100.00%	-
DPS	0.00	25.41	8.00	8.00	0.00	26.38	5.00	-
YoY %	0.00%	217.62%	0.00%	0.00%	0.00%	427.60%	-	-
Horiz. %	0.00%	508.20%	160.00%	160.00%	0.00%	527.60%	100.00%	-
NAPS	5.46	5.27	5.00	4.00	4.00	4.63	4.48	14.08%
YoY %	3.61%	5.40%	25.00%	0.00%	-13.61%	3.35%	-	-
Horiz. %	121.87%	117.63%	111.61%	89.29%	89.29%	103.35%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,168,236
RPS	43.64	164.06	120.00	79.32	38.21	141.03	101.87	-43.14%
YoY %	-73.40%	36.72%	51.29%	107.59%	-72.91%	38.44%	-	-
Horiz. %	42.84%	161.05%	117.80%	77.86%	37.51%	138.44%	100.00%	-
EPS	9.99	38.71	29.02	19.25	10.50	32.57	23.86	-44.00%
YoY %	-74.19%	33.39%	50.75%	83.33%	-67.76%	36.50%	-	-
Horiz. %	41.87%	162.24%	121.63%	80.68%	44.01%	136.50%	100.00%	-
DPS	0.00	12.70	3.98	3.97	0.00	13.02	2.47	-
YoY %	0.00%	219.10%	0.25%	0.00%	0.00%	427.13%	-	-
Horiz. %	0.00%	514.17%	161.13%	160.73%	0.00%	527.13%	100.00%	-
NAPS	2.7548	2.6342	2.4904	1.985	1.9806	2.2852	2.2127	15.71%
YoY %	4.58%	5.77%	25.46%	0.22%	-13.33%	3.28%	-	-
Horiz. %	124.50%	119.05%	112.55%	89.71%	89.51%	103.28%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	7.70	7.48	7.00	9.16	8.58	8.72	7.23	-
P/RPS	8.90	2.28	2.91	5.73	11.12	3.05	3.51	85.84%
YoY %	290.35%	-21.65%	-49.21%	-48.47%	264.59%	-13.11%	-	-
Horiz. %	253.56%	64.96%	82.91%	163.25%	316.81%	86.89%	100.00%	-
P/EPS	38.89	9.66	12.01	23.62	40.47	13.21	14.97	88.86%
YoY %	302.59%	-19.57%	-49.15%	-41.64%	206.36%	-11.76%	-	-
Horiz. %	259.79%	64.53%	80.23%	157.78%	270.34%	88.24%	100.00%	-
EY	2.57	10.35	8.32	4.23	2.47	7.57	6.68	-47.07%
YoY %	-75.17%	24.40%	96.69%	71.26%	-67.37%	13.32%	-	-
Horiz. %	38.47%	154.94%	124.55%	63.32%	36.98%	113.32%	100.00%	-
DY	0.00	3.40	1.14	0.87	0.00	3.03	0.69	-
YoY %	0.00%	198.25%	31.03%	0.00%	0.00%	339.13%	-	-
Horiz. %	0.00%	492.75%	165.22%	126.09%	0.00%	439.13%	100.00%	-
P/NAPS	1.41	1.42	1.40	2.29	2.15	1.88	1.61	-8.45%
YoY %	-0.70%	1.43%	-38.86%	6.51%	14.36%	16.77%	-	-
Horiz. %	87.58%	88.20%	86.96%	142.24%	133.54%	116.77%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	28/05/12	28/02/12	29/11/11	24/08/11	24/05/11	22/02/11	29/11/10	-
Price	7.40	7.80	7.38	8.90	9.24	8.17	7.96	-
P/RPS	8.56	2.38	3.06	5.57	11.97	2.86	3.86	69.97%
YoY %	259.66%	-22.22%	-45.06%	-53.47%	318.53%	-25.91%	-	-
Horiz. %	221.76%	61.66%	79.27%	144.30%	310.10%	74.09%	100.00%	-
P/EPS	37.37	10.07	12.67	22.95	43.58	12.38	16.48	72.51%
YoY %	271.10%	-20.52%	-44.79%	-47.34%	252.02%	-24.88%	-	-
Horiz. %	226.76%	61.10%	76.88%	139.26%	264.44%	75.12%	100.00%	-
EY	2.68	9.93	7.90	4.36	2.29	8.08	6.07	-41.98%
YoY %	-73.01%	25.70%	81.19%	90.39%	-71.66%	33.11%	-	-
Horiz. %	44.15%	163.59%	130.15%	71.83%	37.73%	133.11%	100.00%	-
DY	0.00	3.26	1.08	0.90	0.00	3.23	0.63	-
YoY %	0.00%	201.85%	20.00%	0.00%	0.00%	412.70%	-	-
Horiz. %	0.00%	517.46%	171.43%	142.86%	0.00%	512.70%	100.00%	-
P/NAPS	1.36	1.48	1.48	2.23	2.31	1.76	1.78	-16.41%
YoY %	-8.11%	0.00%	-33.63%	-3.46%	31.25%	-1.12%	-	-
Horiz. %	76.40%	83.15%	83.15%	125.28%	129.78%	98.88%	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