[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Cumulative Result
Revenue	8,022,726	5,795,007	3,833,865	1,902,606	7,153,144	5,231,831	3,458,437	74.79%
YoY %	38.44%	51.15%	101.51%	-73.40%	36.72%	51.28%	-	-
Horiz. %	231.98%	167.56%	110.86%	55.01%	206.83%	151.28%	100.00%	-
PBT	2,384,623	1,824,303	1,183,957	580,723	2,249,878	1,681,180	1,121,449	64.98%
YoY %	30.71%	54.09%	103.88%	-74.19%	33.83%	49.91%	-	-
Horiz. %	212.64%	162.67%	105.57%	51.78%	200.62%	149.91%	100.00%	-
Tax	-594,854	-445,563	-293,275	-144,227	-559,846	-414,004	-280,811	64.56%
YoY %	-33.51%	-51.93%	-103.34%	74.24%	-35.23%	-47.43%	-	-
Horiz. %	211.83%	158.67%	104.44%	51.36%	199.37%	147.43%	100.00%	-
NP	1,789,769	1,378,740	890,682	436,496	1,690,032	1,267,176	840,638	65.11%
YoY %	29.81%	54.80%	104.05%	-74.17%	33.37%	50.74%	-	-
Horiz. %	212.91%	164.01%	105.95%	51.92%	201.04%	150.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,784,742	1,376,878	889,396	435,551	1,687,913	1,265,364	839,149	65.00%
YoY %	29.62%	54.81%	104.20%	-74.20%	33.39%	50.79%	-	-
Horiz. %	212.68%	164.08%	105.99%	51.90%	201.15%	150.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	24.42%	24.77%	24.84%	24.88%	24.63%	25.04%	-
YoY %	2.17%	-1.41%	-0.28%	-0.16%	1.02%	-1.64%	-	-
Horiz. %	99.64%	97.52%	98.92%	99.20%	99.36%	98.36%	100.00%	-
Total Cost	6,232,957	4,416,267	2,943,183	1,466,110	5,463,112	3,964,655	2,617,799	77.84%
YoY %	41.14%	50.05%	100.75%	-73.16%	37.80%	51.45%	-	-
Horiz. %	238.10%	168.70%	112.43%	56.01%	208.69%	151.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,690,552	12,771,043	12,270,575	12,010,649	11,484,920	10,858,258	8,654,517	35.57%
YoY %	7.20%	4.08%	2.16%	4.58%	5.77%	25.46%	-	-
Horiz. %	158.19%	147.57%	141.78%	138.78%	132.70%	125.46%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	499,050	133,031	132,416	-	553,760	173,732	173,090	101.92%
YoY %	275.14%	0.46%	0.00%	-	218.74%	0.37%	-	-
Horiz. %	288.32%	76.86%	76.50%	-	319.93%	100.37%	100.00%	-
Div Payout %	27.96%	9.66%	14.89%	-	32.81%	13.73%	20.63%	-
YoY %	189.44%	-35.12%	0.00%	-	138.97%	-33.45%	-	-
Horiz. %	135.53%	46.83%	72.18%	-	159.04%	66.55%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	13,690,552	12,771,043	12,270,575	12,010,649	11,484,920	10,858,258	8,654,517	35.57%
YoY %	7.20%	4.08%	2.16%	4.58%	5.77%	25.46%	-	-
Horiz. %	158.19%	147.57%	141.78%	138.78%	132.70%	125.46%	100.00%	-
NOSH	2,259,167	2,217,194	2,206,938	2,199,752	2,179,301	2,171,651	2,163,629	2.90%
YoY %	1.89%	0.46%	0.33%	0.94%	0.35%	0.37%	-	-
Horiz. %	104.42%	102.48%	102.00%	101.67%	100.72%	100.37%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	22.31%	23.79%	23.23%	22.94%	23.63%	24.22%	24.31%	-
YoY %	-6.22%	2.41%	1.26%	-2.92%	-2.44%	-0.37%	-	-
Horiz. %	91.77%	97.86%	95.56%	94.36%	97.20%	99.63%	100.00%	-
ROE	13.04%	10.78%	7.25%	3.63%	14.70%	11.65%	9.70%	-
YoY %	20.96%	48.69%	99.72%	-75.31%	26.18%	20.10%	-	-
Horiz. %	134.43%	111.13%	74.74%	37.42%	151.55%	120.10%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	355.12	261.37	173.72	86.49	328.23	240.91	159.84	69.85%
YoY %	35.87%	50.45%	100.86%	-73.65%	36.25%	50.72%	-	-
Horiz. %	222.17%	163.52%	108.68%	54.11%	205.35%	150.72%	100.00%	-
EPS	79.00	62.10	40.30	19.80	77.50	58.20	38.80	60.29%
YoY %	27.21%	54.09%	103.54%	-74.45%	33.16%	50.00%	-	-
Horiz. %	203.61%	160.05%	103.87%	51.03%	199.74%	150.00%	100.00%	-
DPS	22.09	6.00	6.00	0.00	25.41	8.00	8.00	96.21%
YoY %	268.17%	0.00%	0.00%	0.00%	217.62%	0.00%	-	-
Horiz. %	276.12%	75.00%	75.00%	0.00%	317.62%	100.00%	100.00%	-
NAPS	6.06	5.76	5.56	5.46	5.27	5.00	4.00	31.74%
YoY %	5.21%	3.60%	1.83%	3.61%	5.40%	25.00%	-	-
Horiz. %	151.50%	144.00%	139.00%	136.50%	131.75%	125.00%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,199,752
RPS	184.03	132.93	87.94	43.64	164.08	120.01	79.33	74.79%
YoY %	38.44%	51.16%	101.51%	-73.40%	36.72%	51.28%	-	-
Horiz. %	231.98%	167.57%	110.85%	55.01%	206.83%	151.28%	100.00%	-
EPS	40.94	31.58	20.40	9.99	38.72	29.03	19.25	65.00%
YoY %	29.64%	54.80%	104.20%	-74.20%	33.38%	50.81%	-	-
Horiz. %	212.68%	164.05%	105.97%	51.90%	201.14%	150.81%	100.00%	-
DPS	11.45	3.05	3.04	0.00	12.70	3.99	3.97	101.96%
YoY %	275.41%	0.33%	0.00%	0.00%	218.30%	0.50%	-	-
Horiz. %	288.41%	76.83%	76.57%	0.00%	319.90%	100.50%	100.00%	-
NAPS	3.1404	2.9295	2.8147	2.7551	2.6345	2.4907	1.9852	35.57%
YoY %	7.20%	4.08%	2.16%	4.58%	5.77%	25.46%	-	-
Horiz. %	158.19%	147.57%	141.78%	138.78%	132.71%	125.46%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	7.69	7.21	7.40	7.70	7.48	7.00	9.16	-
P/RPS	2.17	2.76	4.26	8.90	2.28	2.91	5.73	-47.50%
YoY %	-21.38%	-35.21%	-52.13%	290.35%	-21.65%	-49.21%	-	-
Horiz. %	37.87%	48.17%	74.35%	155.32%	39.79%	50.79%	100.00%	-
P/EPS	9.73	11.61	18.36	38.89	9.66	12.01	23.62	-44.48%
YoY %	-16.19%	-36.76%	-52.79%	302.59%	-19.57%	-49.15%	-	-
Horiz. %	41.19%	49.15%	77.73%	164.65%	40.90%	50.85%	100.00%	-
EY	10.27	8.61	5.45	2.57	10.35	8.32	4.23	80.15%
YoY %	19.28%	57.98%	112.06%	-75.17%	24.40%	96.69%	-	-
Horiz. %	242.79%	203.55%	128.84%	60.76%	244.68%	196.69%	100.00%	-
DY	2.87	0.83	0.81	0.00	3.40	1.14	0.87	120.80%
YoY %	245.78%	2.47%	0.00%	0.00%	198.25%	31.03%	-	-
Horiz. %	329.89%	95.40%	93.10%	0.00%	390.80%	131.03%	100.00%	-
P/NAPS	1.27	1.25	1.33	1.41	1.42	1.40	2.29	-32.37%
YoY %	1.60%	-6.02%	-5.67%	-0.70%	1.43%	-38.86%	-	-
Horiz. %	55.46%	54.59%	58.08%	61.57%	62.01%	61.14%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	22/11/12	27/08/12	28/05/12	28/02/12	29/11/11	24/08/11	-
Price	7.76	7.42	7.24	7.40	7.80	7.38	8.90	-
P/RPS	2.19	2.84	4.17	8.56	2.38	3.06	5.57	-46.17%
YoY %	-22.89%	-31.89%	-51.29%	259.66%	-22.22%	-45.06%	-	-
Horiz. %	39.32%	50.99%	74.87%	153.68%	42.73%	54.94%	100.00%	-
P/EPS	9.82	11.95	17.97	37.37	10.07	12.67	22.95	-43.07%
YoY %	-17.82%	-33.50%	-51.91%	271.10%	-20.52%	-44.79%	-	-
Horiz. %	42.79%	52.07%	78.30%	162.83%	43.88%	55.21%	100.00%	-
EY	10.18	8.37	5.57	2.68	9.93	7.90	4.36	75.54%
YoY %	21.62%	50.27%	107.84%	-73.01%	25.70%	81.19%	-	-
Horiz. %	233.49%	191.97%	127.75%	61.47%	227.75%	181.19%	100.00%	-
DY	2.85	0.81	0.83	0.00	3.26	1.08	0.90	114.89%
YoY %	251.85%	-2.41%	0.00%	0.00%	201.85%	20.00%	-	-
Horiz. %	316.67%	90.00%	92.22%	0.00%	362.22%	120.00%	100.00%	-
P/NAPS	1.28	1.29	1.30	1.36	1.48	1.48	2.23	-30.81%
YoY %	-0.78%	-0.77%	-4.41%	-8.11%	0.00%	-33.63%	-	-
Horiz. %	57.40%	57.85%	58.30%	60.99%	66.37%	66.37%	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