[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	7,153,144	5,231,831	3,458,437	1,665,821	6,149,070	4,441,426	2,835,342	85.01%
YoY %	36.72%	51.28%	107.61%	-72.91%	38.45%	56.65%	-	-
Horiz. %	252.29%	184.52%	121.98%	58.75%	216.87%	156.65%	100.00%	-
PBT	2,249,878	1,681,180	1,121,449	610,595	1,899,289	1,375,396	922,180	80.93%
YoY %	33.83%	49.91%	83.66%	-67.85%	38.09%	49.15%	-	-
Horiz. %	243.97%	182.30%	121.61%	66.21%	205.96%	149.15%	100.00%	-
Tax	-559,846	-414,004	-280,811	-152,170	-470,744	-327,623	-228,979	81.19%
YoY %	-35.23%	-47.43%	-84.54%	67.67%	-43.68%	-43.08%	-	-
Horiz. %	244.50%	180.80%	122.64%	66.46%	205.58%	143.08%	100.00%	-
NP	1,690,032	1,267,176	840,638	458,425	1,428,545	1,047,773	693,201	80.85%
YoY %	33.37%	50.74%	83.38%	-67.91%	36.34%	51.15%	-	-
Horiz. %	243.80%	182.80%	121.27%	66.13%	206.08%	151.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,687,913	1,265,364	839,149	457,751	1,420,258	1,040,113	688,760	81.47%
YoY %	33.39%	50.79%	83.32%	-67.77%	36.55%	51.01%	-	-
Horiz. %	245.07%	183.72%	121.83%	66.46%	206.21%	151.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.88%	24.63%	25.04%	24.92%	24.79%	23.82%	24.83%	-
YoY %	1.02%	-1.64%	0.48%	0.52%	4.07%	-4.07%	-	-
Horiz. %	100.20%	99.19%	100.85%	100.36%	99.84%	95.93%	100.00%	-
Total Cost	5,463,112	3,964,655	2,617,799	1,207,396	4,720,525	3,393,653	2,142,141	86.34%
YoY %	37.80%	51.45%	116.81%	-74.42%	39.10%	58.42%	-	-
Horiz. %	255.03%	185.08%	122.20%	56.36%	220.36%	158.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,484,920	10,858,258	8,654,517	8,635,570	9,963,325	9,647,425	9,298,260	15.07%
YoY %	5.77%	25.46%	0.22%	-13.33%	3.27%	3.76%	-	-
Horiz. %	123.52%	116.78%	93.08%	92.87%	107.15%	103.76%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	553,760	173,732	173,090	-	567,672	107,672	107,618	197.16%
YoY %	218.74%	0.37%	0.00%	-	427.22%	0.05%	-	-
Horiz. %	514.56%	161.43%	160.84%	-	527.49%	100.05%	100.00%	-
Div Payout %	32.81%	13.73%	20.63%	-	39.97%	10.35%	15.63%	-
YoY %	138.97%	-33.45%	0.00%	-	286.18%	-33.78%	-	-
Horiz. %	209.92%	87.84%	131.99%	-	255.73%	66.22%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	11,484,920	10,858,258	8,654,517	8,635,570	9,963,325	9,647,425	9,298,260	15.07%
YoY %	5.77%	25.46%	0.22%	-13.33%	3.27%	3.76%	-	-
Horiz. %	123.52%	116.78%	93.08%	92.87%	107.15%	103.76%	100.00%	-
NOSH	2,179,301	2,171,651	2,163,629	2,158,892	2,151,906	2,153,443	2,152,375	0.82%
YoY %	0.35%	0.37%	0.22%	0.32%	-0.07%	0.05%	-	-
Horiz. %	101.25%	100.90%	100.52%	100.30%	99.98%	100.05%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	23.63%	24.22%	24.31%	27.52%	23.23%	23.59%	24.45%	-
YoY %	-2.44%	-0.37%	-11.66%	18.47%	-1.53%	-3.52%	-	-
Horiz. %	96.65%	99.06%	99.43%	112.56%	95.01%	96.48%	100.00%	-
ROE	14.70%	11.65%	9.70%	5.30%	14.25%	10.78%	7.41%	-
YoY %	26.18%	20.10%	83.02%	-62.81%	32.19%	45.48%	-	-
Horiz. %	198.38%	157.22%	130.90%	71.52%	192.31%	145.48%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	328.23	240.91	159.84	77.16	285.75	206.25	131.73	83.48%
YoY %	36.25%	50.72%	107.15%	-73.00%	38.55%	56.57%	-	-
Horiz. %	249.17%	182.88%	121.34%	58.57%	216.92%	156.57%	100.00%	-
EPS	77.50	58.20	38.80	21.30	66.00	48.30	32.00	80.05%
YoY %	33.16%	50.00%	82.16%	-67.73%	36.65%	50.94%	-	-
Horiz. %	242.19%	181.88%	121.25%	66.56%	206.25%	150.94%	100.00%	-
DPS	25.41	8.00	8.00	0.00	26.38	5.00	5.00	194.71%
YoY %	217.62%	0.00%	0.00%	0.00%	427.60%	0.00%	-	-
Horiz. %	508.20%	160.00%	160.00%	0.00%	527.60%	100.00%	100.00%	-
NAPS	5.27	5.00	4.00	4.00	4.63	4.48	4.32	14.12%
YoY %	5.40%	25.00%	0.00%	-13.61%	3.35%	3.70%	-	-
Horiz. %	121.99%	115.74%	92.59%	92.59%	107.18%	103.70%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,158,892
RPS	164.08	120.01	79.33	38.21	141.05	101.88	65.04	85.00%
YoY %	36.72%	51.28%	107.62%	-72.91%	38.45%	56.64%	-	-
Horiz. %	252.28%	184.52%	121.97%	58.75%	216.87%	156.64%	100.00%	-
EPS	38.72	29.03	19.25	10.50	32.58	23.86	15.80	81.47%
YoY %	33.38%	50.81%	83.33%	-67.77%	36.55%	51.01%	-	-
Horiz. %	245.06%	183.73%	121.84%	66.46%	206.20%	151.01%	100.00%	-
DPS	12.70	3.99	3.97	0.00	13.02	2.47	2.47	197.01%
YoY %	218.30%	0.50%	0.00%	0.00%	427.13%	0.00%	-	-
Horiz. %	514.17%	161.54%	160.73%	0.00%	527.13%	100.00%	100.00%	-
NAPS	2.6345	2.4907	1.9852	1.9809	2.2854	2.213	2.1329	15.07%
YoY %	5.77%	25.46%	0.22%	-13.32%	3.27%	3.76%	-	-
Horiz. %	123.52%	116.78%	93.08%	92.87%	107.15%	103.76%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	7.48	7.00	9.16	8.58	8.72	7.23	5.88	-
P/RPS	2.28	2.91	5.73	11.12	3.05	3.51	4.46	-35.98%
YoY %	-21.65%	-49.21%	-48.47%	264.59%	-13.11%	-21.30%	-	-
Horiz. %	51.12%	65.25%	128.48%	249.33%	68.39%	78.70%	100.00%	-
P/EPS	9.66	12.01	23.62	40.47	13.21	14.97	18.38	-34.79%
YoY %	-19.57%	-49.15%	-41.64%	206.36%	-11.76%	-18.55%	-	-
Horiz. %	52.56%	65.34%	128.51%	220.18%	71.87%	81.45%	100.00%	-
EY	10.35	8.32	4.23	2.47	7.57	6.68	5.44	53.36%
YoY %	24.40%	96.69%	71.26%	-67.37%	13.32%	22.79%	-	-
Horiz. %	190.26%	152.94%	77.76%	45.40%	139.15%	122.79%	100.00%	-
DY	3.40	1.14	0.87	0.00	3.03	0.69	0.85	151.34%
YoY %	198.25%	31.03%	0.00%	0.00%	339.13%	-18.82%	-	-
Horiz. %	400.00%	134.12%	102.35%	0.00%	356.47%	81.18%	100.00%	-
P/NAPS	1.42	1.40	2.29	2.15	1.88	1.61	1.36	2.91%
YoY %	1.43%	-38.86%	6.51%	14.36%	16.77%	18.38%	-	-
Horiz. %	104.41%	102.94%	168.38%	158.09%	138.24%	118.38%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	29/11/11	24/08/11	24/05/11	22/02/11	29/11/10	24/08/10	-
Price	7.80	7.38	8.90	9.24	8.17	7.96	6.73	-
P/RPS	2.38	3.06	5.57	11.97	2.86	3.86	5.11	-39.83%
YoY %	-22.22%	-45.06%	-53.47%	318.53%	-25.91%	-24.46%	-	-
Horiz. %	46.58%	59.88%	109.00%	234.25%	55.97%	75.54%	100.00%	-
P/EPS	10.07	12.67	22.95	43.58	12.38	16.48	21.03	-38.71%
YoY %	-20.52%	-44.79%	-47.34%	252.02%	-24.88%	-21.64%	-	-
Horiz. %	47.88%	60.25%	109.13%	207.23%	58.87%	78.36%	100.00%	-
EY	9.93	7.90	4.36	2.29	8.08	6.07	4.75	63.27%
YoY %	25.70%	81.19%	90.39%	-71.66%	33.11%	27.79%	-	-
Horiz. %	209.05%	166.32%	91.79%	48.21%	170.11%	127.79%	100.00%	-
DY	3.26	1.08	0.90	0.00	3.23	0.63	0.74	168.00%
YoY %	201.85%	20.00%	0.00%	0.00%	412.70%	-14.86%	-	-
Horiz. %	440.54%	145.95%	121.62%	0.00%	436.49%	85.14%	100.00%	-
P/NAPS	1.48	1.48	2.23	2.31	1.76	1.78	1.56	-3.43%
YoY %	0.00%	-33.63%	-3.46%	31.25%	-1.12%	14.10%	-	-
Horiz. %	94.87%	94.87%	142.95%	148.08%	112.82%	114.10%	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