[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	4,034,608	2,695,665	1,356,746	6,000,771	4,504,780	3,001,777	1,503,013	93.03%
YoY %	49.67%	98.69%	-77.39%	33.21%	50.07%	99.72%	-	-
Horiz. %	268.43%	179.35%	90.27%	399.25%	299.72%	199.72%	100.00%	-
PBT	1,161,304	715,058	314,997	1,422,449	1,160,495	671,763	309,877	141.07%
YoY %	62.41%	127.00%	-77.86%	22.57%	72.75%	116.78%	-	-
Horiz. %	374.76%	230.76%	101.65%	459.04%	374.50%	216.78%	100.00%	-
Tax	-290,636	-181,030	-84,776	-372,694	-307,435	-177,298	-87,288	122.81%
YoY %	-60.55%	-113.54%	77.25%	-21.23%	-73.40%	-103.12%	-	-
Horiz. %	332.96%	207.39%	97.12%	426.97%	352.21%	203.12%	100.00%	-
NP	870,668	534,028	230,221	1,049,755	853,060	494,465	222,589	148.04%
YoY %	63.04%	131.96%	-78.07%	23.06%	72.52%	122.14%	-	-
Horiz. %	391.15%	239.92%	103.43%	471.61%	383.24%	222.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	864,979	530,170	228,641	1,048,734	851,835	493,491	222,422	147.09%
YoY %	63.15%	131.88%	-78.20%	23.11%	72.61%	121.87%	-	-
Horiz. %	388.89%	238.36%	102.80%	471.51%	382.98%	221.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.03%	25.32%	26.91%	26.20%	26.49%	26.39%	28.17%	-
YoY %	-1.15%	-5.91%	2.71%	-1.09%	0.38%	-6.32%	-	-
Horiz. %	88.85%	89.88%	95.53%	93.01%	94.04%	93.68%	100.00%	-
Total Cost	3,163,940	2,161,637	1,126,525	4,951,016	3,651,720	2,507,312	1,280,424	82.67%
YoY %	46.37%	91.89%	-77.25%	35.58%	45.64%	95.82%	-	-
Horiz. %	247.10%	168.82%	87.98%	386.67%	285.20%	195.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,391,587	8,060,308	8,024,004	7,817,052	7,528,844	7,219,191	7,255,707	10.17%
YoY %	4.11%	0.45%	2.65%	3.83%	4.29%	-0.50%	-	-
Horiz. %	115.65%	111.09%	110.59%	107.74%	103.76%	99.50%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	107,584	107,758	-	422,077	193,598	193,948	-	-
YoY %	-0.16%	0.00%	-	118.02%	-0.18%	0.00%	-	-
Horiz. %	55.47%	55.56%	-	217.62%	99.82%	100.00%	-	-
Div Payout %	12.44%	20.33%	-	40.25%	22.73%	39.30%	-	-
YoY %	-38.81%	0.00%	-	77.08%	-42.16%	0.00%	-	-
Horiz. %	31.65%	51.73%	-	102.42%	57.84%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	8,391,587	8,060,308	8,024,004	7,817,052	7,528,844	7,219,191	7,255,707	10.17%
YoY %	4.11%	0.45%	2.65%	3.83%	4.29%	-0.50%	-	-
Horiz. %	115.65%	111.09%	110.59%	107.74%	103.76%	99.50%	100.00%	-
NOSH	2,151,689	2,155,162	2,156,990	2,153,457	2,151,098	2,154,982	2,159,436	-0.23%
YoY %	-0.16%	-0.08%	0.16%	0.11%	-0.18%	-0.21%	-	-
Horiz. %	99.64%	99.80%	99.89%	99.72%	99.61%	99.79%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	21.58%	19.81%	16.97%	17.49%	18.94%	16.47%	14.81%	-
YoY %	8.93%	16.74%	-2.97%	-7.66%	15.00%	11.21%	-	-
Horiz. %	145.71%	133.76%	114.58%	118.10%	127.89%	111.21%	100.00%	-
ROE	10.31%	6.58%	2.85%	13.42%	11.31%	6.84%	3.07%	-
YoY %	56.69%	130.88%	-78.76%	18.66%	65.35%	122.80%	-	-
Horiz. %	335.83%	214.33%	92.83%	437.13%	368.40%	222.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	187.51	125.08	62.90	278.66	209.42	139.29	69.60	93.50%
YoY %	49.91%	98.86%	-77.43%	33.06%	50.35%	100.13%	-	-
Horiz. %	269.41%	179.71%	90.37%	400.37%	300.89%	200.13%	100.00%	-
EPS	40.20	24.60	10.60	48.70	39.60	22.90	10.30	147.68%
YoY %	63.41%	132.08%	-78.23%	22.98%	72.93%	122.33%	-	-
Horiz. %	390.29%	238.83%	102.91%	472.82%	384.47%	222.33%	100.00%	-
DPS	5.00	5.00	0.00	19.60	9.00	9.00	0.00	-
YoY %	0.00%	0.00%	0.00%	117.78%	0.00%	0.00%	-	-
Horiz. %	55.56%	55.56%	0.00%	217.78%	100.00%	100.00%	-	-
NAPS	3.90	3.74	3.72	3.63	3.50	3.35	3.36	10.43%
YoY %	4.28%	0.54%	2.48%	3.71%	4.48%	-0.30%	-	-
Horiz. %	116.07%	111.31%	110.71%	108.04%	104.17%	99.70%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,163,725
RPS	92.55	61.83	31.12	137.65	103.33	68.86	34.48	93.02%
YoY %	49.68%	98.68%	-77.39%	33.21%	50.06%	99.71%	-	-
Horiz. %	268.42%	179.32%	90.26%	399.22%	299.68%	199.71%	100.00%	-
EPS	19.84	12.16	5.24	24.06	19.54	11.32	5.10	147.14%
YoY %	63.16%	132.06%	-78.22%	23.13%	72.61%	121.96%	-	-
Horiz. %	389.02%	238.43%	102.75%	471.76%	383.14%	221.96%	100.00%	-
DPS	2.47	2.47	0.00	9.68	4.44	4.45	0.00	-
YoY %	0.00%	0.00%	0.00%	118.02%	-0.22%	0.00%	-	-
Horiz. %	55.51%	55.51%	0.00%	217.53%	99.78%	100.00%	-	-
NAPS	1.9249	1.8489	1.8406	1.7931	1.727	1.656	1.6643	10.17%
YoY %	4.11%	0.45%	2.65%	3.83%	4.29%	-0.50%	-	-
Horiz. %	115.66%	111.09%	110.59%	107.74%	103.77%	99.50%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	5.07	4.14	3.54	3.90	4.00	4.22	4.78	-
P/RPS	2.70	3.31	5.63	1.40	1.91	3.03	6.87	-46.31%
YoY %	-18.43%	-41.21%	302.14%	-26.70%	-36.96%	-55.90%	-	-
Horiz. %	39.30%	48.18%	81.95%	20.38%	27.80%	44.10%	100.00%	-
P/EPS	12.61	16.83	33.40	8.01	10.10	18.43	46.41	-58.01%
YoY %	-25.07%	-49.61%	316.98%	-20.69%	-45.20%	-60.29%	-	-
Horiz. %	27.17%	36.26%	71.97%	17.26%	21.76%	39.71%	100.00%	-
EY	7.93	5.94	2.99	12.49	9.90	5.43	2.15	138.53%
YoY %	33.50%	98.66%	-76.06%	26.16%	82.32%	152.56%	-	-
Horiz. %	368.84%	276.28%	139.07%	580.93%	460.47%	252.56%	100.00%	-
DY	0.99	1.21	0.00	5.03	2.25	2.13	0.00	-
YoY %	-18.18%	0.00%	0.00%	123.56%	5.63%	0.00%	-	-
Horiz. %	46.48%	56.81%	0.00%	236.15%	105.63%	100.00%	-	-
P/NAPS	1.30	1.11	0.95	1.07	1.14	1.26	1.42	-5.71%
YoY %	17.12%	16.84%	-11.21%	-6.14%	-9.52%	-11.27%	-	-
Horiz. %	91.55%	78.17%	66.90%	75.35%	80.28%	88.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	18/11/09	24/08/09	19/05/09	24/02/09	24/11/08	29/08/08	20/05/08	-
Price	5.47	4.60	4.12	3.74	3.64	4.18	5.25	-
P/RPS	2.92	3.68	6.55	1.34	1.74	3.00	7.54	-46.83%
YoY %	-20.65%	-43.82%	388.81%	-22.99%	-42.00%	-60.21%	-	-
Horiz. %	38.73%	48.81%	86.87%	17.77%	23.08%	39.79%	100.00%	-
P/EPS	13.61	18.70	38.87	7.68	9.19	18.25	50.97	-58.50%
YoY %	-27.22%	-51.89%	406.12%	-16.43%	-49.64%	-64.19%	-	-
Horiz. %	26.70%	36.69%	76.26%	15.07%	18.03%	35.81%	100.00%	-
EY	7.35	5.35	2.57	13.02	10.88	5.48	1.96	141.17%
YoY %	37.38%	108.17%	-80.26%	19.67%	98.54%	179.59%	-	-
Horiz. %	375.00%	272.96%	131.12%	664.29%	555.10%	279.59%	100.00%	-
DY	0.91	1.09	0.00	5.24	2.47	2.15	0.00	-
YoY %	-16.51%	0.00%	0.00%	112.15%	14.88%	0.00%	-	-
Horiz. %	42.33%	50.70%	0.00%	243.72%	114.88%	100.00%	-	-
P/NAPS	1.40	1.23	1.11	1.03	1.04	1.25	1.56	-6.95%
YoY %	13.82%	10.81%	7.77%	-0.96%	-16.80%	-19.87%	-	-
Horiz. %	89.74%	78.85%	71.15%	66.03%	66.67%	80.13%	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