[RHBBANK] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	31/12/00	CAGR
Annualized Quarter Result
Revenue	6,279,692	5,030,504	4,134,066	3,615,658	3,173,966	3,319,852	3,448,576	9.66%
YoY %	24.83%	21.68%	14.34%	13.92%	-4.39%	-3.73%	-	-
Horiz. %	182.10%	145.87%	119.88%	104.84%	92.04%	96.27%	100.00%	-
PBT	1,121,884	811,148	601,150	529,498	437,414	500,792	786,130	5.62%
YoY %	38.31%	34.93%	13.53%	21.05%	-12.66%	-36.30%	-	-
Horiz. %	142.71%	103.18%	76.47%	67.36%	55.64%	63.70%	100.00%	-
Tax	-290,662	-233,460	-270,902	-228,280	-210,046	-295,456	-422,004	-5.57%
YoY %	-24.50%	13.82%	-18.67%	-8.68%	28.91%	29.99%	-	-
Horiz. %	68.88%	55.32%	64.19%	54.09%	49.77%	70.01%	100.00%	-
NP	831,222	577,688	330,248	301,218	227,368	205,336	364,126	13.54%
YoY %	43.89%	74.93%	9.64%	32.48%	10.73%	-43.61%	-	-
Horiz. %	228.28%	158.65%	90.70%	82.72%	62.44%	56.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	617,042	424,464	330,248	301,218	227,368	205,336	364,126	8.45%
YoY %	45.37%	28.53%	9.64%	32.48%	10.73%	-43.61%	-	-
Horiz. %	169.46%	116.57%	90.70%	82.72%	62.44%	56.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.91%	28.78%	45.06%	43.11%	48.02%	59.00%	53.68%	-
YoY %	-9.97%	-36.13%	4.52%	-10.22%	-18.61%	9.91%	-	-
Horiz. %	48.27%	53.61%	83.94%	80.31%	89.46%	109.91%	100.00%	-
Total Cost	5,448,470	4,452,816	3,803,818	3,314,440	2,946,598	3,114,516	3,084,450	9.14%
YoY %	22.36%	17.06%	14.77%	12.48%	-5.39%	0.97%	-	-
Horiz. %	176.64%	144.36%	123.32%	107.46%	95.53%	100.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,148,101	4,702,036	3,139,170	2,902,646	2,484,495	4,176,720	3,599,881	5.65%
YoY %	9.49%	49.79%	8.15%	16.83%	-40.52%	16.02%	-	-
Horiz. %	143.01%	130.62%	87.20%	80.63%	69.02%	116.02%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	31/12/00	CAGR
Dividend
Div	182,556	73,183	127,018	118,661	-	-	82,755	12.94%
YoY %	149.45%	-42.38%	7.04%	0.00%	-	-	-	-
Horiz. %	220.60%	88.43%	153.49%	143.39%	-	-	100.00%	-
Div Payout %	29.59%	17.24%	38.46%	39.39%	-	-	22.73%	-
YoY %	71.64%	-55.17%	-2.36%	0.00%	-	-	-	-
Horiz. %	130.18%	75.85%	169.20%	173.30%	-	-	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	5,148,101	4,702,036	3,139,170	2,902,646	2,484,495	4,176,720	3,599,881	5.65%
YoY %	9.49%	49.79%	8.15%	16.83%	-40.52%	16.02%	-	-
Horiz. %	143.01%	130.62%	87.20%	80.63%	69.02%	116.02%	100.00%	-
NOSH	1,825,568	1,829,586	1,814,549	1,825,563	1,813,500	2,333,363	2,068,897	-1.90%
YoY %	-0.22%	0.83%	-0.60%	0.67%	-22.28%	12.78%	-	-
Horiz. %	88.24%	88.43%	87.71%	88.24%	87.66%	112.78%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	13.24%	11.48%	7.99%	8.33%	7.16%	6.19%	10.56%	-
YoY %	15.33%	43.68%	-4.08%	16.34%	15.67%	-41.38%	-	-
Horiz. %	125.38%	108.71%	75.66%	78.88%	67.80%	58.62%	100.00%	-
ROE	11.99%	9.03%	10.52%	10.38%	9.15%	4.92%	10.11%	-
YoY %	32.78%	-14.16%	1.35%	13.44%	85.98%	-51.34%	-	-
Horiz. %	118.60%	89.32%	104.06%	102.67%	90.50%	48.66%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	343.99	274.95	227.83	198.06	175.02	142.28	166.69	11.79%
YoY %	25.11%	20.68%	15.03%	13.16%	23.01%	-14.64%	-	-
Horiz. %	206.37%	164.95%	136.68%	118.82%	105.00%	85.36%	100.00%	-
EPS	33.80	23.20	18.20	16.50	12.40	8.80	17.60	10.56%
YoY %	45.69%	27.47%	10.30%	33.06%	40.91%	-50.00%	-	-
Horiz. %	192.05%	131.82%	103.41%	93.75%	70.45%	50.00%	100.00%	-
DPS	10.00	4.00	7.00	6.50	0.00	0.00	4.00	15.14%
YoY %	150.00%	-42.86%	7.69%	0.00%	0.00%	0.00%	-	-
Horiz. %	250.00%	100.00%	175.00%	162.50%	0.00%	0.00%	100.00%	-
NAPS	2.82	2.57	1.73	1.59	1.37	1.79	1.74	7.71%
YoY %	9.73%	48.55%	8.81%	16.06%	-23.46%	2.87%	-	-
Horiz. %	162.07%	147.70%	99.43%	91.38%	78.74%	102.87%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,821,877
RPS	144.05	115.39	94.83	82.94	72.81	76.15	79.11	9.66%
YoY %	24.84%	21.68%	14.34%	13.91%	-4.39%	-3.74%	-	-
Horiz. %	182.09%	145.86%	119.87%	104.84%	92.04%	96.26%	100.00%	-
EPS	14.15	9.74	7.58	6.91	5.22	4.71	8.35	8.45%
YoY %	45.28%	28.50%	9.70%	32.38%	10.83%	-43.59%	-	-
Horiz. %	169.46%	116.65%	90.78%	82.75%	62.51%	56.41%	100.00%	-
DPS	4.19	1.68	2.91	2.72	0.00	0.00	1.90	12.94%
YoY %	149.40%	-42.27%	6.99%	0.00%	0.00%	0.00%	-	-
Horiz. %	220.53%	88.42%	153.16%	143.16%	0.00%	0.00%	100.00%	-
NAPS	1.1809	1.0786	0.7201	0.6658	0.5699	0.9581	0.8258	5.65%
YoY %	9.48%	49.78%	8.16%	16.83%	-40.52%	16.02%	-	-
Horiz. %	143.00%	130.61%	87.20%	80.62%	69.01%	116.02%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	26/12/00	-
Price	4.82	2.75	2.10	1.87	1.44	2.31	2.43	-
P/RPS	1.40	1.00	0.92	0.94	0.82	1.62	1.46	-0.64%
YoY %	40.00%	8.70%	-2.13%	14.63%	-49.38%	10.96%	-	-
Horiz. %	95.89%	68.49%	63.01%	64.38%	56.16%	110.96%	100.00%	-
P/EPS	14.26	11.85	11.54	11.33	11.49	26.25	13.81	0.49%
YoY %	20.34%	2.69%	1.85%	-1.39%	-56.23%	90.08%	-	-
Horiz. %	103.26%	85.81%	83.56%	82.04%	83.20%	190.08%	100.00%	-
EY	7.01	8.44	8.67	8.82	8.71	3.81	7.24	-0.49%
YoY %	-16.94%	-2.65%	-1.70%	1.26%	128.61%	-47.38%	-	-
Horiz. %	96.82%	116.57%	119.75%	121.82%	120.30%	52.62%	100.00%	-
DY	2.07	1.45	3.33	3.48	0.00	0.00	1.65	3.55%
YoY %	42.76%	-56.46%	-4.31%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.45%	87.88%	201.82%	210.91%	0.00%	0.00%	100.00%	-
P/NAPS	1.71	1.07	1.21	1.18	1.05	1.29	1.40	3.12%
YoY %	59.81%	-11.57%	2.54%	12.38%	-18.60%	-7.86%	-	-
Horiz. %	122.14%	76.43%	86.43%	84.29%	75.00%	92.14%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	27/08/07	29/08/06	30/08/05	27/08/04	20/02/03	14/02/02	14/02/01	-
Price	5.30	2.70	2.32	1.88	1.68	2.63	2.65	-
P/RPS	1.54	0.98	1.02	0.95	0.96	1.85	1.59	-0.49%
YoY %	57.14%	-3.92%	7.37%	-1.04%	-48.11%	16.35%	-	-
Horiz. %	96.86%	61.64%	64.15%	59.75%	60.38%	116.35%	100.00%	-
P/EPS	15.68	11.64	12.75	11.39	13.40	29.89	15.06	0.62%
YoY %	34.71%	-8.71%	11.94%	-15.00%	-55.17%	98.47%	-	-
Horiz. %	104.12%	77.29%	84.66%	75.63%	88.98%	198.47%	100.00%	-
EY	6.38	8.59	7.84	8.78	7.46	3.35	6.64	-0.61%
YoY %	-25.73%	9.57%	-10.71%	17.69%	122.69%	-49.55%	-	-
Horiz. %	96.08%	129.37%	118.07%	132.23%	112.35%	50.45%	100.00%	-
DY	1.89	1.48	3.02	3.46	0.00	0.00	1.51	3.51%
YoY %	27.70%	-50.99%	-12.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.17%	98.01%	200.00%	229.14%	0.00%	0.00%	100.00%	-
P/NAPS	1.88	1.05	1.34	1.18	1.23	1.47	1.52	3.32%
YoY %	79.05%	-21.64%	13.56%	-4.07%	-16.33%	-3.29%	-	-
Horiz. %	123.68%	69.08%	88.16%	77.63%	80.92%	96.71%	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