[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Cumulative Result
Revenue	4,440,789	3,265,804	2,067,033	969,451	5,597,444	4,555,972	3,615,658	14.64%
YoY %	35.98%	57.99%	113.22%	-82.68%	22.86%	26.01%	-	-
Horiz. %	122.82%	90.32%	57.17%	26.81%	154.81%	126.01%	100.00%	-
PBT	578,649	428,018	300,575	140,237	750,561	650,267	529,498	6.07%
YoY %	35.19%	42.40%	114.33%	-81.32%	15.42%	22.81%	-	-
Horiz. %	109.28%	80.83%	56.77%	26.48%	141.75%	122.81%	100.00%	-
Tax	-262,871	-183,763	-135,451	-70,532	-293,354	-287,103	-228,280	9.83%
YoY %	-43.05%	-35.67%	-92.04%	75.96%	-2.18%	-25.77%	-	-
Horiz. %	115.15%	80.50%	59.34%	30.90%	128.51%	125.77%	100.00%	-
NP	315,778	244,255	165,124	69,705	457,207	363,164	301,218	3.18%
YoY %	29.28%	47.92%	136.89%	-84.75%	25.90%	20.57%	-	-
Horiz. %	104.83%	81.09%	54.82%	23.14%	151.79%	120.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	315,778	244,255	165,124	69,705	457,207	363,164	301,218	3.18%
YoY %	29.28%	47.92%	136.89%	-84.75%	25.90%	20.57%	-	-
Horiz. %	104.83%	81.09%	54.82%	23.14%	151.79%	120.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.43%	42.93%	45.06%	50.29%	39.08%	44.15%	43.11%	-
YoY %	5.82%	-4.73%	-10.40%	28.68%	-11.48%	2.41%	-	-
Horiz. %	105.38%	99.58%	104.52%	116.66%	90.65%	102.41%	100.00%	-
Total Cost	4,125,011	3,021,549	1,901,909	899,746	5,140,237	4,192,808	3,314,440	15.65%
YoY %	36.52%	58.87%	111.38%	-82.50%	22.60%	26.50%	-	-
Horiz. %	124.46%	91.16%	57.38%	27.15%	155.09%	126.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,512,425	3,226,353	3,139,170	3,136,725	3,041,974	2,919,911	2,902,646	53.17%
YoY %	70.86%	2.78%	0.08%	3.11%	4.18%	0.59%	-	-
Horiz. %	189.91%	111.15%	108.15%	108.06%	104.80%	100.59%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	63,885	63,797	63,509	-	182,154	182,494	118,661	-33.74%
YoY %	0.14%	0.45%	0.00%	-	-0.19%	53.79%	-	-
Horiz. %	53.84%	53.76%	53.52%	-	153.51%	153.79%	100.00%	-
Div Payout %	20.23%	26.12%	38.46%	-	39.84%	50.25%	39.39%	-
YoY %	-22.55%	-32.09%	0.00%	-	-20.72%	27.57%	-	-
Horiz. %	51.36%	66.31%	97.64%	-	101.14%	127.57%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	5,512,425	3,226,353	3,139,170	3,136,725	3,041,974	2,919,911	2,902,646	53.17%
YoY %	70.86%	2.78%	0.08%	3.11%	4.18%	0.59%	-	-
Horiz. %	189.91%	111.15%	108.15%	108.06%	104.80%	100.59%	100.00%	-
NOSH	1,825,306	1,822,798	1,814,549	1,834,342	1,821,541	1,824,944	1,825,563	-0.00%
YoY %	0.14%	0.45%	-1.08%	0.70%	-0.19%	-0.03%	-	-
Horiz. %	99.99%	99.85%	99.40%	100.48%	99.78%	99.97%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	7.11%	7.48%	7.99%	7.19%	8.17%	7.97%	8.33%	-
YoY %	-4.95%	-6.38%	11.13%	-12.00%	2.51%	-4.32%	-	-
Horiz. %	85.35%	89.80%	95.92%	86.31%	98.08%	95.68%	100.00%	-
ROE	5.73%	7.57%	5.26%	2.22%	15.03%	12.44%	10.38%	-
YoY %	-24.31%	43.92%	136.94%	-85.23%	20.82%	19.85%	-	-
Horiz. %	55.20%	72.93%	50.67%	21.39%	144.80%	119.85%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	243.29	179.16	113.91	52.85	307.29	249.65	198.06	14.65%
YoY %	35.79%	57.28%	115.53%	-82.80%	23.09%	26.05%	-	-
Horiz. %	122.84%	90.46%	57.51%	26.68%	155.15%	126.05%	100.00%	-
EPS	17.30	13.40	9.10	3.80	25.10	19.90	16.50	3.19%
YoY %	29.10%	47.25%	139.47%	-84.86%	26.13%	20.61%	-	-
Horiz. %	104.85%	81.21%	55.15%	23.03%	152.12%	120.61%	100.00%	-
DPS	3.50	3.50	3.50	0.00	10.00	10.00	6.50	-33.73%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	53.85%	-	-
Horiz. %	53.85%	53.85%	53.85%	0.00%	153.85%	153.85%	100.00%	-
NAPS	3.02	1.77	1.73	1.71	1.67	1.60	1.59	53.19%
YoY %	70.62%	2.31%	1.17%	2.40%	4.37%	0.63%	-	-
Horiz. %	189.94%	111.32%	108.81%	107.55%	105.03%	100.63%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,834,342
RPS	101.86	74.91	47.41	22.24	128.40	104.51	82.94	14.63%
YoY %	35.98%	58.00%	113.17%	-82.68%	22.86%	26.01%	-	-
Horiz. %	122.81%	90.32%	57.16%	26.81%	154.81%	126.01%	100.00%	-
EPS	7.24	5.60	3.79	1.60	10.49	8.33	6.91	3.15%
YoY %	29.29%	47.76%	136.88%	-84.75%	25.93%	20.55%	-	-
Horiz. %	104.78%	81.04%	54.85%	23.15%	151.81%	120.55%	100.00%	-
DPS	1.47	1.46	1.46	0.00	4.18	4.19	2.72	-33.57%
YoY %	0.68%	0.00%	0.00%	0.00%	-0.24%	54.04%	-	-
Horiz. %	54.04%	53.68%	53.68%	0.00%	153.68%	154.04%	100.00%	-
NAPS	1.2645	0.7401	0.7201	0.7195	0.6978	0.6698	0.6658	53.18%
YoY %	70.86%	2.78%	0.08%	3.11%	4.18%	0.60%	-	-
Horiz. %	189.92%	111.16%	108.16%	108.07%	104.81%	100.60%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	2.21	2.47	2.10	2.30	2.34	2.06	1.87	-
P/RPS	0.91	1.38	1.84	4.35	0.76	0.83	0.94	-2.13%
YoY %	-34.06%	-25.00%	-57.70%	472.37%	-8.43%	-11.70%	-	-
Horiz. %	96.81%	146.81%	195.74%	462.77%	80.85%	88.30%	100.00%	-
P/EPS	12.77	18.43	23.08	60.53	9.32	10.35	11.33	8.27%
YoY %	-30.71%	-20.15%	-61.87%	549.46%	-9.95%	-8.65%	-	-
Horiz. %	112.71%	162.67%	203.71%	534.25%	82.26%	91.35%	100.00%	-
EY	7.83	5.43	4.33	1.65	10.73	9.66	8.82	-7.61%
YoY %	44.20%	25.40%	162.42%	-84.62%	11.08%	9.52%	-	-
Horiz. %	88.78%	61.56%	49.09%	18.71%	121.66%	109.52%	100.00%	-
DY	1.58	1.42	1.67	0.00	4.27	4.85	3.48	-40.84%
YoY %	11.27%	-14.97%	0.00%	0.00%	-11.96%	39.37%	-	-
Horiz. %	45.40%	40.80%	47.99%	0.00%	122.70%	139.37%	100.00%	-
P/NAPS	0.73	1.40	1.21	1.35	1.40	1.29	1.18	-27.33%
YoY %	-47.86%	15.70%	-10.37%	-3.57%	8.53%	9.32%	-	-
Horiz. %	61.86%	118.64%	102.54%	114.41%	118.64%	109.32%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	28/02/06	21/11/05	30/08/05	25/05/05	28/02/05	19/11/04	27/08/04	-
Price	2.46	2.39	2.32	2.15	2.24	2.24	1.88	-
P/RPS	1.01	1.33	2.04	4.07	0.73	0.90	0.95	4.15%
YoY %	-24.06%	-34.80%	-49.88%	457.53%	-18.89%	-5.26%	-	-
Horiz. %	106.32%	140.00%	214.74%	428.42%	76.84%	94.74%	100.00%	-
P/EPS	14.22	17.84	25.49	56.58	8.92	11.26	11.39	15.89%
YoY %	-20.29%	-30.01%	-54.95%	534.30%	-20.78%	-1.14%	-	-
Horiz. %	124.85%	156.63%	223.79%	496.75%	78.31%	98.86%	100.00%	-
EY	7.03	5.61	3.92	1.77	11.21	8.88	8.78	-13.73%
YoY %	25.31%	43.11%	121.47%	-84.21%	26.24%	1.14%	-	-
Horiz. %	80.07%	63.90%	44.65%	20.16%	127.68%	101.14%	100.00%	-
DY	1.42	1.46	1.51	0.00	4.46	4.46	3.46	-44.68%
YoY %	-2.74%	-3.31%	0.00%	0.00%	0.00%	28.90%	-	-
Horiz. %	41.04%	42.20%	43.64%	0.00%	128.90%	128.90%	100.00%	-
P/NAPS	0.81	1.35	1.34	1.26	1.34	1.40	1.18	-22.13%
YoY %	-40.00%	0.75%	6.35%	-5.97%	-4.29%	18.64%	-	-
Horiz. %	68.64%	114.41%	113.56%	106.78%	113.56%	118.64%	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