[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	9,577,195	7,064,683	4,606,399	2,266,819	8,022,726	5,795,007	3,833,865	83.79%
YoY %	35.56%	53.37%	103.21%	-71.75%	38.44%	51.15%	-	-
Horiz. %	249.81%	184.27%	120.15%	59.13%	209.26%	151.15%	100.00%	-
PBT	2,470,767	1,787,712	1,047,952	494,285	2,384,623	1,824,303	1,183,957	63.08%
YoY %	38.21%	70.59%	112.01%	-79.27%	30.71%	54.09%	-	-
Horiz. %	208.69%	150.99%	88.51%	41.75%	201.41%	154.09%	100.00%	-
Tax	-627,229	-439,923	-264,977	-130,480	-594,854	-445,563	-293,275	65.76%
YoY %	-42.58%	-66.02%	-103.08%	78.07%	-33.51%	-51.93%	-	-
Horiz. %	213.87%	150.00%	90.35%	44.49%	202.83%	151.93%	100.00%	-
NP	1,843,538	1,347,789	782,975	363,805	1,789,769	1,378,740	890,682	62.19%
YoY %	36.78%	72.14%	115.22%	-79.67%	29.81%	54.80%	-	-
Horiz. %	206.98%	151.32%	87.91%	40.85%	200.94%	154.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,831,190	1,326,673	767,527	357,194	1,784,742	1,376,878	889,396	61.62%
YoY %	38.03%	72.85%	114.88%	-79.99%	29.62%	54.81%	-	-
Horiz. %	205.89%	149.17%	86.30%	40.16%	200.67%	154.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.39%	24.61%	25.29%	26.40%	24.95%	24.42%	24.77%	-
YoY %	3.17%	-2.69%	-4.20%	5.81%	2.17%	-1.41%	-	-
Horiz. %	102.50%	99.35%	102.10%	106.58%	100.73%	98.59%	100.00%	-
Total Cost	7,733,657	5,716,894	3,823,424	1,903,014	6,232,957	4,416,267	2,943,183	90.08%
YoY %	35.28%	49.52%	100.91%	-69.47%	41.14%	50.05%	-	-
Horiz. %	262.77%	194.24%	129.91%	64.66%	211.78%	150.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,503,317	16,195,422	15,824,014	15,536,689	13,690,552	12,771,043	12,270,575	21.77%
YoY %	1.90%	2.35%	1.85%	13.48%	7.20%	4.08%	-	-
Horiz. %	134.50%	131.99%	128.96%	126.62%	111.57%	104.08%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	409,443	-	149,518	-	499,050	133,031	132,416	111.80%
YoY %	0.00%	-	0.00%	-	275.14%	0.46%	-	-
Horiz. %	309.21%	-	112.92%	-	376.88%	100.46%	100.00%	-
Div Payout %	22.36%	-	19.48%	-	27.96%	9.66%	14.89%	-
YoY %	0.00%	-	0.00%	-	189.44%	-35.12%	-	-
Horiz. %	150.17%	-	130.83%	-	187.78%	64.88%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	16,503,317	16,195,422	15,824,014	15,536,689	13,690,552	12,771,043	12,270,575	21.77%
YoY %	1.90%	2.35%	1.85%	13.48%	7.20%	4.08%	-	-
Horiz. %	134.50%	131.99%	128.96%	126.62%	111.57%	104.08%	100.00%	-
NOSH	2,511,920	2,503,156	2,491,970	2,497,860	2,259,167	2,217,194	2,206,938	8.98%
YoY %	0.35%	0.45%	-0.24%	10.57%	1.89%	0.46%	-	-
Horiz. %	113.82%	113.42%	112.92%	113.18%	102.37%	100.46%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	19.25%	19.08%	17.00%	16.05%	22.31%	23.79%	23.23%	-
YoY %	0.89%	12.24%	5.92%	-28.06%	-6.22%	2.41%	-	-
Horiz. %	82.87%	82.14%	73.18%	69.09%	96.04%	102.41%	100.00%	-
ROE	11.10%	8.19%	4.85%	2.30%	13.04%	10.78%	7.25%	-
YoY %	35.53%	68.87%	110.87%	-82.36%	20.96%	48.69%	-	-
Horiz. %	153.10%	112.97%	66.90%	31.72%	179.86%	148.69%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	381.27	282.23	184.85	90.75	355.12	261.37	173.72	68.64%
YoY %	35.09%	52.68%	103.69%	-74.45%	35.87%	50.45%	-	-
Horiz. %	219.47%	162.46%	106.41%	52.24%	204.42%	150.45%	100.00%	-
EPS	72.90	53.00	30.80	14.30	79.00	62.10	40.30	48.30%
YoY %	37.55%	72.08%	115.38%	-81.90%	27.21%	54.09%	-	-
Horiz. %	180.89%	131.51%	76.43%	35.48%	196.03%	154.09%	100.00%	-
DPS	16.30	0.00	6.00	0.00	22.09	6.00	6.00	94.34%
YoY %	0.00%	0.00%	0.00%	0.00%	268.17%	0.00%	-	-
Horiz. %	271.67%	0.00%	100.00%	0.00%	368.17%	100.00%	100.00%	-
NAPS	6.57	6.47	6.35	6.22	6.06	5.76	5.56	11.73%
YoY %	1.55%	1.89%	2.09%	2.64%	5.21%	3.60%	-	-
Horiz. %	118.17%	116.37%	114.21%	111.87%	108.99%	103.60%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,497,860
RPS	219.66	162.03	105.65	51.99	184.01	132.91	87.93	83.80%
YoY %	35.57%	53.36%	103.21%	-71.75%	38.45%	51.15%	-	-
Horiz. %	249.81%	184.27%	120.15%	59.13%	209.27%	151.15%	100.00%	-
EPS	42.00	30.43	17.60	8.19	40.93	31.58	20.40	61.62%
YoY %	38.02%	72.90%	114.90%	-79.99%	29.61%	54.80%	-	-
Horiz. %	205.88%	149.17%	86.27%	40.15%	200.64%	154.80%	100.00%	-
DPS	9.39	0.00	3.43	0.00	11.45	3.05	3.04	111.65%
YoY %	0.00%	0.00%	0.00%	0.00%	275.41%	0.33%	-	-
Horiz. %	308.88%	0.00%	112.83%	0.00%	376.64%	100.33%	100.00%	-
NAPS	3.7852	3.7146	3.6294	3.5635	3.1401	2.9292	2.8144	21.77%
YoY %	1.90%	2.35%	1.85%	13.48%	7.20%	4.08%	-	-
Horiz. %	134.49%	131.99%	128.96%	126.62%	111.57%	104.08%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	7.90	7.56	8.63	8.45	7.69	7.21	7.40	-
P/RPS	2.07	2.68	4.67	9.31	2.17	2.76	4.26	-38.11%
YoY %	-22.76%	-42.61%	-49.84%	329.03%	-21.38%	-35.21%	-	-
Horiz. %	48.59%	62.91%	109.62%	218.54%	50.94%	64.79%	100.00%	-
P/EPS	10.84	14.26	28.02	59.09	9.73	11.61	18.36	-29.55%
YoY %	-23.98%	-49.11%	-52.58%	507.30%	-16.19%	-36.76%	-	-
Horiz. %	59.04%	77.67%	152.61%	321.84%	53.00%	63.24%	100.00%	-
EY	9.23	7.01	3.57	1.69	10.27	8.61	5.45	41.94%
YoY %	31.67%	96.36%	111.24%	-83.54%	19.28%	57.98%	-	-
Horiz. %	169.36%	128.62%	65.50%	31.01%	188.44%	157.98%	100.00%	-
DY	2.06	0.00	0.70	0.00	2.87	0.83	0.81	86.00%
YoY %	0.00%	0.00%	0.00%	0.00%	245.78%	2.47%	-	-
Horiz. %	254.32%	0.00%	86.42%	0.00%	354.32%	102.47%	100.00%	-
P/NAPS	1.20	1.17	1.36	1.36	1.27	1.25	1.33	-6.60%
YoY %	2.56%	-13.97%	0.00%	7.09%	1.60%	-6.02%	-	-
Horiz. %	90.23%	87.97%	102.26%	102.26%	95.49%	93.98%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	24/02/14	29/11/13	30/08/13	29/05/13	26/02/13	22/11/12	27/08/12	-
Price	7.77	7.61	7.48	8.85	7.76	7.42	7.24	-
P/RPS	2.04	2.70	4.05	9.75	2.19	2.84	4.17	-37.83%
YoY %	-24.44%	-33.33%	-58.46%	345.21%	-22.89%	-31.89%	-	-
Horiz. %	48.92%	64.75%	97.12%	233.81%	52.52%	68.11%	100.00%	-
P/EPS	10.66	14.36	24.29	61.89	9.82	11.95	17.97	-29.33%
YoY %	-25.77%	-40.88%	-60.75%	530.24%	-17.82%	-33.50%	-	-
Horiz. %	59.32%	79.91%	135.17%	344.41%	54.65%	66.50%	100.00%	-
EY	9.38	6.96	4.12	1.62	10.18	8.37	5.57	41.41%
YoY %	34.77%	68.93%	154.32%	-84.09%	21.62%	50.27%	-	-
Horiz. %	168.40%	124.96%	73.97%	29.08%	182.76%	150.27%	100.00%	-
DY	2.10	0.00	0.80	0.00	2.85	0.81	0.83	85.36%
YoY %	0.00%	0.00%	0.00%	0.00%	251.85%	-2.41%	-	-
Horiz. %	253.01%	0.00%	96.39%	0.00%	343.37%	97.59%	100.00%	-
P/NAPS	1.18	1.18	1.18	1.42	1.28	1.29	1.30	-6.23%
YoY %	0.00%	0.00%	-16.90%	10.94%	-0.78%	-0.77%	-	-
Horiz. %	90.77%	90.77%	90.77%	109.23%	98.46%	99.23%	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