[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	4,441,426	2,835,342	1,398,864	5,425,446	4,034,608	2,695,665	1,356,746	120.31%
YoY %	56.65%	102.69%	-74.22%	34.47%	49.67%	98.69%	-	-
Horiz. %	327.36%	208.98%	103.10%	399.89%	297.37%	198.69%	100.00%	-
PBT	1,375,396	922,180	474,232	1,538,420	1,161,304	715,058	314,997	166.90%
YoY %	49.15%	94.46%	-69.17%	32.47%	62.41%	127.00%	-	-
Horiz. %	436.64%	292.76%	150.55%	488.39%	368.67%	227.00%	100.00%	-
Tax	-327,623	-228,979	-121,707	-329,814	-290,636	-181,030	-84,776	146.06%
YoY %	-43.08%	-88.14%	63.10%	-13.48%	-60.55%	-113.54%	-	-
Horiz. %	386.46%	270.10%	143.56%	389.04%	342.83%	213.54%	100.00%	-
NP	1,047,773	693,201	352,525	1,208,606	870,668	534,028	230,221	174.37%
YoY %	51.15%	96.64%	-70.83%	38.81%	63.04%	131.96%	-	-
Horiz. %	455.12%	301.10%	153.12%	524.98%	378.19%	231.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,040,113	688,760	349,730	1,201,363	864,979	530,170	228,641	174.29%
YoY %	51.01%	96.94%	-70.89%	38.89%	63.15%	131.88%	-	-
Horiz. %	454.91%	301.24%	152.96%	525.44%	378.31%	231.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.82%	24.83%	25.66%	21.44%	25.03%	25.32%	26.91%	-
YoY %	-4.07%	-3.23%	19.68%	-14.34%	-1.15%	-5.91%	-	-
Horiz. %	88.52%	92.27%	95.35%	79.67%	93.01%	94.09%	100.00%	-
Total Cost	3,393,653	2,142,141	1,046,339	4,216,840	3,163,940	2,161,637	1,126,525	108.44%
YoY %	58.42%	104.73%	-75.19%	33.28%	46.37%	91.89%	-	-
Horiz. %	301.25%	190.15%	92.88%	374.32%	280.86%	191.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,647,425	9,298,260	9,218,191	8,698,040	8,391,587	8,060,308	8,024,004	13.05%
YoY %	3.76%	0.87%	5.98%	3.65%	4.11%	0.45%	-	-
Horiz. %	120.23%	115.88%	114.88%	108.40%	104.58%	100.45%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	107,672	107,618	-	483,344	107,584	107,758	-	-
YoY %	0.05%	0.00%	-	349.27%	-0.16%	0.00%	-	-
Horiz. %	99.92%	99.87%	-	448.55%	99.84%	100.00%	-	-
Div Payout %	10.35%	15.63%	-	40.23%	12.44%	20.33%	-	-
YoY %	-33.78%	0.00%	-	223.39%	-38.81%	0.00%	-	-
Horiz. %	50.91%	76.88%	-	197.88%	61.19%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	9,647,425	9,298,260	9,218,191	8,698,040	8,391,587	8,060,308	8,024,004	13.05%
YoY %	3.76%	0.87%	5.98%	3.65%	4.11%	0.45%	-	-
Horiz. %	120.23%	115.88%	114.88%	108.40%	104.58%	100.45%	100.00%	-
NOSH	2,153,443	2,152,375	2,158,827	2,152,980	2,151,689	2,155,162	2,156,990	-0.10%
YoY %	0.05%	-0.30%	0.27%	0.06%	-0.16%	-0.08%	-	-
Horiz. %	99.84%	99.79%	100.09%	99.81%	99.75%	99.92%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	23.59%	24.45%	25.20%	22.28%	21.58%	19.81%	16.97%	-
YoY %	-3.52%	-2.98%	13.11%	3.24%	8.93%	16.74%	-	-
Horiz. %	139.01%	144.08%	148.50%	131.29%	127.17%	116.74%	100.00%	-
ROE	10.78%	7.41%	3.79%	13.81%	10.31%	6.58%	2.85%	-
YoY %	45.48%	95.51%	-72.56%	33.95%	56.69%	130.88%	-	-
Horiz. %	378.25%	260.00%	132.98%	484.56%	361.75%	230.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	206.25	131.73	64.80	252.00	187.51	125.08	62.90	120.55%
YoY %	56.57%	103.29%	-74.29%	34.39%	49.91%	98.86%	-	-
Horiz. %	327.90%	209.43%	103.02%	400.64%	298.11%	198.86%	100.00%	-
EPS	48.30	32.00	16.20	55.80	40.20	24.60	10.60	174.59%
YoY %	50.94%	97.53%	-70.97%	38.81%	63.41%	132.08%	-	-
Horiz. %	455.66%	301.89%	152.83%	526.42%	379.25%	232.08%	100.00%	-
DPS	5.00	5.00	0.00	22.45	5.00	5.00	0.00	-
YoY %	0.00%	0.00%	0.00%	349.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	449.00%	100.00%	100.00%	-	-
NAPS	4.48	4.32	4.27	4.04	3.90	3.74	3.72	13.18%
YoY %	3.70%	1.17%	5.69%	3.59%	4.28%	0.54%	-	-
Horiz. %	120.43%	116.13%	114.78%	108.60%	104.84%	100.54%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 2,156,307
RPS	101.88	65.04	32.09	124.45	92.55	61.83	31.12	120.31%
YoY %	56.64%	102.68%	-74.21%	34.47%	49.68%	98.68%	-	-
Horiz. %	327.38%	209.00%	103.12%	399.90%	297.40%	198.68%	100.00%	-
EPS	23.86	15.80	8.02	27.56	19.84	12.16	5.24	174.46%
YoY %	51.01%	97.01%	-70.90%	38.91%	63.16%	132.06%	-	-
Horiz. %	455.34%	301.53%	153.05%	525.95%	378.63%	232.06%	100.00%	-
DPS	2.47	2.47	0.00	11.09	2.47	2.47	0.00	-
YoY %	0.00%	0.00%	0.00%	348.99%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	448.99%	100.00%	100.00%	-	-
NAPS	2.213	2.1329	2.1145	1.9952	1.9249	1.8489	1.8406	13.05%
YoY %	3.76%	0.87%	5.98%	3.65%	4.11%	0.45%	-	-
Horiz. %	120.23%	115.88%	114.88%	108.40%	104.58%	100.45%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	7.23	5.88	5.64	5.30	5.07	4.14	3.54	-
P/RPS	3.51	4.46	8.70	2.10	2.70	3.31	5.63	-26.99%
YoY %	-21.30%	-48.74%	314.29%	-22.22%	-18.43%	-41.21%	-	-
Horiz. %	62.34%	79.22%	154.53%	37.30%	47.96%	58.79%	100.00%	-
P/EPS	14.97	18.38	34.81	9.50	12.61	16.83	33.40	-41.40%
YoY %	-18.55%	-47.20%	266.42%	-24.66%	-25.07%	-49.61%	-	-
Horiz. %	44.82%	55.03%	104.22%	28.44%	37.75%	50.39%	100.00%	-
EY	6.68	5.44	2.87	10.53	7.93	5.94	2.99	70.81%
YoY %	22.79%	89.55%	-72.74%	32.79%	33.50%	98.66%	-	-
Horiz. %	223.41%	181.94%	95.99%	352.17%	265.22%	198.66%	100.00%	-
DY	0.69	0.85	0.00	4.24	0.99	1.21	0.00	-
YoY %	-18.82%	0.00%	0.00%	328.28%	-18.18%	0.00%	-	-
Horiz. %	57.02%	70.25%	0.00%	350.41%	81.82%	100.00%	-	-
P/NAPS	1.61	1.36	1.32	1.31	1.30	1.11	0.95	42.10%
YoY %	18.38%	3.03%	0.76%	0.77%	17.12%	16.84%	-	-
Horiz. %	169.47%	143.16%	138.95%	137.89%	136.84%	116.84%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	24/08/10	31/05/10	25/02/10	18/11/09	24/08/09	19/05/09	-
Price	7.96	6.73	5.75	5.28	5.47	4.60	4.12	-
P/RPS	3.86	5.11	8.87	2.10	2.92	3.68	6.55	-29.68%
YoY %	-24.46%	-42.39%	322.38%	-28.08%	-20.65%	-43.82%	-	-
Horiz. %	58.93%	78.02%	135.42%	32.06%	44.58%	56.18%	100.00%	-
P/EPS	16.48	21.03	35.49	9.46	13.61	18.70	38.87	-43.53%
YoY %	-21.64%	-40.74%	275.16%	-30.49%	-27.22%	-51.89%	-	-
Horiz. %	42.40%	54.10%	91.30%	24.34%	35.01%	48.11%	100.00%	-
EY	6.07	4.75	2.82	10.57	7.35	5.35	2.57	77.25%
YoY %	27.79%	68.44%	-73.32%	43.81%	37.38%	108.17%	-	-
Horiz. %	236.19%	184.82%	109.73%	411.28%	285.99%	208.17%	100.00%	-
DY	0.63	0.74	0.00	4.25	0.91	1.09	0.00	-
YoY %	-14.86%	0.00%	0.00%	367.03%	-16.51%	0.00%	-	-
Horiz. %	57.80%	67.89%	0.00%	389.91%	83.49%	100.00%	-	-
P/NAPS	1.78	1.56	1.35	1.31	1.40	1.23	1.11	36.96%
YoY %	14.10%	15.56%	3.05%	-6.43%	13.82%	10.81%	-	-
Horiz. %	160.36%	140.54%	121.62%	118.02%	126.13%	110.81%	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