[RHBBANK] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Cumulative Result
Revenue	2,266,819	8,022,726	5,795,007	3,833,865	1,902,606	7,153,144	5,231,831	-42.71%
YoY %	-71.75%	38.44%	51.15%	101.51%	-73.40%	36.72%	-	-
Horiz. %	43.33%	153.34%	110.76%	73.28%	36.37%	136.72%	100.00%	-
PBT	494,285	2,384,623	1,824,303	1,183,957	580,723	2,249,878	1,681,180	-55.75%
YoY %	-79.27%	30.71%	54.09%	103.88%	-74.19%	33.83%	-	-
Horiz. %	29.40%	141.84%	108.51%	70.42%	34.54%	133.83%	100.00%	-
Tax	-130,480	-594,854	-445,563	-293,275	-144,227	-559,846	-414,004	-53.65%
YoY %	78.07%	-33.51%	-51.93%	-103.34%	74.24%	-35.23%	-	-
Horiz. %	31.52%	143.68%	107.62%	70.84%	34.84%	135.23%	100.00%	-
NP	363,805	1,789,769	1,378,740	890,682	436,496	1,690,032	1,267,176	-56.44%
YoY %	-79.67%	29.81%	54.80%	104.05%	-74.17%	33.37%	-	-
Horiz. %	28.71%	141.24%	108.80%	70.29%	34.45%	133.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	357,194	1,784,742	1,376,878	889,396	435,551	1,687,913	1,265,364	-56.93%
YoY %	-79.99%	29.62%	54.81%	104.20%	-74.20%	33.39%	-	-
Horiz. %	28.23%	141.05%	108.81%	70.29%	34.42%	133.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.40%	24.95%	24.42%	24.77%	24.84%	24.88%	24.63%	-
YoY %	5.81%	2.17%	-1.41%	-0.28%	-0.16%	1.02%	-	-
Horiz. %	107.19%	101.30%	99.15%	100.57%	100.85%	101.02%	100.00%	-
Total Cost	1,903,014	6,232,957	4,416,267	2,943,183	1,466,110	5,463,112	3,964,655	-38.66%
YoY %	-69.47%	41.14%	50.05%	100.75%	-73.16%	37.80%	-	-
Horiz. %	48.00%	157.21%	111.39%	74.24%	36.98%	137.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,536,689	13,690,552	12,771,043	12,270,575	12,010,649	11,484,920	10,858,258	26.95%
YoY %	13.48%	7.20%	4.08%	2.16%	4.58%	5.77%	-	-
Horiz. %	143.09%	126.08%	117.62%	113.01%	110.61%	105.77%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	-	499,050	133,031	132,416	-	553,760	173,732	-
YoY %	-	275.14%	0.46%	0.00%	-	218.74%	-	-
Horiz. %	-	287.25%	76.57%	76.22%	-	318.74%	100.00%	-
Div Payout %	-	27.96%	9.66%	14.89%	-	32.81%	13.73%	-
YoY %	-	189.44%	-35.12%	0.00%	-	138.97%	-	-
Horiz. %	-	203.64%	70.36%	108.45%	-	238.97%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	15,536,689	13,690,552	12,771,043	12,270,575	12,010,649	11,484,920	10,858,258	26.95%
YoY %	13.48%	7.20%	4.08%	2.16%	4.58%	5.77%	-	-
Horiz. %	143.09%	126.08%	117.62%	113.01%	110.61%	105.77%	100.00%	-
NOSH	2,497,860	2,259,167	2,217,194	2,206,938	2,199,752	2,179,301	2,171,651	9.76%
YoY %	10.57%	1.89%	0.46%	0.33%	0.94%	0.35%	-	-
Horiz. %	115.02%	104.03%	102.10%	101.62%	101.29%	100.35%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	16.05%	22.31%	23.79%	23.23%	22.94%	23.63%	24.22%	-
YoY %	-28.06%	-6.22%	2.41%	1.26%	-2.92%	-2.44%	-	-
Horiz. %	66.27%	92.11%	98.22%	95.91%	94.72%	97.56%	100.00%	-
ROE	2.30%	13.04%	10.78%	7.25%	3.63%	14.70%	11.65%	-
YoY %	-82.36%	20.96%	48.69%	99.72%	-75.31%	26.18%	-	-
Horiz. %	19.74%	111.93%	92.53%	62.23%	31.16%	126.18%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	90.75	355.12	261.37	173.72	86.49	328.23	240.91	-47.81%
YoY %	-74.45%	35.87%	50.45%	100.86%	-73.65%	36.25%	-	-
Horiz. %	37.67%	147.41%	108.49%	72.11%	35.90%	136.25%	100.00%	-
EPS	14.30	79.00	62.10	40.30	19.80	77.50	58.20	-60.73%
YoY %	-81.90%	27.21%	54.09%	103.54%	-74.45%	33.16%	-	-
Horiz. %	24.57%	135.74%	106.70%	69.24%	34.02%	133.16%	100.00%	-
DPS	0.00	22.09	6.00	6.00	0.00	25.41	8.00	-
YoY %	0.00%	268.17%	0.00%	0.00%	0.00%	217.62%	-	-
Horiz. %	0.00%	276.12%	75.00%	75.00%	0.00%	317.62%	100.00%	-
NAPS	6.22	6.06	5.76	5.56	5.46	5.27	5.00	15.65%
YoY %	2.64%	5.21%	3.60%	1.83%	3.61%	5.40%	-	-
Horiz. %	124.40%	121.20%	115.20%	111.20%	109.20%	105.40%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,213,878
RPS	51.99	184.01	132.91	87.93	43.64	164.06	120.00	-42.71%
YoY %	-71.75%	38.45%	51.15%	101.49%	-73.40%	36.72%	-	-
Horiz. %	43.33%	153.34%	110.76%	73.28%	36.37%	136.72%	100.00%	-
EPS	8.19	40.93	31.58	20.40	9.99	38.71	29.02	-56.94%
YoY %	-79.99%	29.61%	54.80%	104.20%	-74.19%	33.39%	-	-
Horiz. %	28.22%	141.04%	108.82%	70.30%	34.42%	133.39%	100.00%	-
DPS	0.00	11.45	3.05	3.04	0.00	12.70	3.98	-
YoY %	0.00%	275.41%	0.33%	0.00%	0.00%	219.10%	-	-
Horiz. %	0.00%	287.69%	76.63%	76.38%	0.00%	319.10%	100.00%	-
NAPS	3.5635	3.1401	2.9292	2.8144	2.7548	2.6342	2.4904	26.95%
YoY %	13.48%	7.20%	4.08%	2.16%	4.58%	5.77%	-	-
Horiz. %	143.09%	126.09%	117.62%	113.01%	110.62%	105.77%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	8.45	7.69	7.21	7.40	7.70	7.48	7.00	-
P/RPS	9.31	2.17	2.76	4.26	8.90	2.28	2.91	116.96%
YoY %	329.03%	-21.38%	-35.21%	-52.13%	290.35%	-21.65%	-	-
Horiz. %	319.93%	74.57%	94.85%	146.39%	305.84%	78.35%	100.00%	-
P/EPS	59.09	9.73	11.61	18.36	38.89	9.66	12.01	188.99%
YoY %	507.30%	-16.19%	-36.76%	-52.79%	302.59%	-19.57%	-	-
Horiz. %	492.01%	81.02%	96.67%	152.87%	323.81%	80.43%	100.00%	-
EY	1.69	10.27	8.61	5.45	2.57	10.35	8.32	-65.41%
YoY %	-83.54%	19.28%	57.98%	112.06%	-75.17%	24.40%	-	-
Horiz. %	20.31%	123.44%	103.49%	65.50%	30.89%	124.40%	100.00%	-
DY	0.00	2.87	0.83	0.81	0.00	3.40	1.14	-
YoY %	0.00%	245.78%	2.47%	0.00%	0.00%	198.25%	-	-
Horiz. %	0.00%	251.75%	72.81%	71.05%	0.00%	298.25%	100.00%	-
P/NAPS	1.36	1.27	1.25	1.33	1.41	1.42	1.40	-1.91%
YoY %	7.09%	1.60%	-6.02%	-5.67%	-0.70%	1.43%	-	-
Horiz. %	97.14%	90.71%	89.29%	95.00%	100.71%	101.43%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	26/02/13	22/11/12	27/08/12	28/05/12	28/02/12	29/11/11	-
Price	8.85	7.76	7.42	7.24	7.40	7.80	7.38	-
P/RPS	9.75	2.19	2.84	4.17	8.56	2.38	3.06	116.37%
YoY %	345.21%	-22.89%	-31.89%	-51.29%	259.66%	-22.22%	-	-
Horiz. %	318.63%	71.57%	92.81%	136.27%	279.74%	77.78%	100.00%	-
P/EPS	61.89	9.82	11.95	17.97	37.37	10.07	12.67	187.61%
YoY %	530.24%	-17.82%	-33.50%	-51.91%	271.10%	-20.52%	-	-
Horiz. %	488.48%	77.51%	94.32%	141.83%	294.95%	79.48%	100.00%	-
EY	1.62	10.18	8.37	5.57	2.68	9.93	7.90	-65.19%
YoY %	-84.09%	21.62%	50.27%	107.84%	-73.01%	25.70%	-	-
Horiz. %	20.51%	128.86%	105.95%	70.51%	33.92%	125.70%	100.00%	-
DY	0.00	2.85	0.81	0.83	0.00	3.26	1.08	-
YoY %	0.00%	251.85%	-2.41%	0.00%	0.00%	201.85%	-	-
Horiz. %	0.00%	263.89%	75.00%	76.85%	0.00%	301.85%	100.00%	-
P/NAPS	1.42	1.28	1.29	1.30	1.36	1.48	1.48	-2.71%
YoY %	10.94%	-0.78%	-0.77%	-4.41%	-8.11%	0.00%	-	-
Horiz. %	95.95%	86.49%	87.16%	87.84%	91.89%	100.00%	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