[RHBBANK] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Annualized Quarter Result
Revenue	5,391,330	6,003,554	6,279,692	5,030,504	4,134,066	3,615,658	3,173,966	8.49%
YoY %	-10.20%	-4.40%	24.83%	21.68%	14.34%	13.92%	-	-
Horiz. %	169.86%	189.15%	197.85%	158.49%	130.25%	113.92%	100.00%	-
PBT	1,430,116	1,343,526	1,121,884	811,148	601,150	529,498	437,414	19.98%
YoY %	6.44%	19.76%	38.31%	34.93%	13.53%	21.05%	-	-
Horiz. %	326.95%	307.15%	256.48%	185.44%	137.43%	121.05%	100.00%	-
Tax	-362,060	-354,596	-290,662	-233,460	-270,902	-228,280	-210,046	8.73%
YoY %	-2.10%	-22.00%	-24.50%	13.82%	-18.67%	-8.68%	-	-
Horiz. %	172.37%	168.82%	138.38%	111.15%	128.97%	108.68%	100.00%	-
NP	1,068,056	988,930	831,222	577,688	330,248	301,218	227,368	26.86%
YoY %	8.00%	18.97%	43.89%	74.93%	9.64%	32.48%	-	-
Horiz. %	469.75%	434.95%	365.58%	254.08%	145.25%	132.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,060,340	986,982	617,042	424,464	330,248	301,218	227,368	26.72%
YoY %	7.43%	59.95%	45.37%	28.53%	9.64%	32.48%	-	-
Horiz. %	466.35%	434.09%	271.38%	186.69%	145.25%	132.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.32%	26.39%	25.91%	28.78%	45.06%	43.11%	48.02%	-
YoY %	-4.05%	1.85%	-9.97%	-36.13%	4.52%	-10.22%	-	-
Horiz. %	52.73%	54.96%	53.96%	59.93%	93.84%	89.78%	100.00%	-
Total Cost	4,323,274	5,014,624	5,448,470	4,452,816	3,803,818	3,314,440	2,946,598	6.07%
YoY %	-13.79%	-7.96%	22.36%	17.06%	14.77%	12.48%	-	-
Horiz. %	146.72%	170.18%	184.91%	151.12%	129.09%	112.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,060,308	7,219,191	5,148,101	4,702,036	3,139,170	2,902,646	2,484,495	19.84%
YoY %	11.65%	40.23%	9.49%	49.79%	8.15%	16.83%	-	-
Horiz. %	324.42%	290.57%	207.21%	189.26%	126.35%	116.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Dividend
Div	215,516	387,896	182,556	73,183	127,018	118,661	-	-
YoY %	-44.44%	112.48%	149.45%	-42.38%	7.04%	0.00%	-	-
Horiz. %	181.62%	326.89%	153.85%	61.67%	107.04%	100.00%	-	-
Div Payout %	20.33%	39.30%	29.59%	17.24%	38.46%	39.39%	-	-
YoY %	-48.27%	32.82%	71.64%	-55.17%	-2.36%	0.00%	-	-
Horiz. %	51.61%	99.77%	75.12%	43.77%	97.64%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Equity
Net Worth	8,060,308	7,219,191	5,148,101	4,702,036	3,139,170	2,902,646	2,484,495	19.84%
YoY %	11.65%	40.23%	9.49%	49.79%	8.15%	16.83%	-	-
Horiz. %	324.42%	290.57%	207.21%	189.26%	126.35%	116.83%	100.00%	-
NOSH	2,155,162	2,154,982	1,825,568	1,829,586	1,814,549	1,825,563	1,813,500	2.69%
YoY %	0.01%	18.04%	-0.22%	0.83%	-0.60%	0.67%	-	-
Horiz. %	118.84%	118.83%	100.67%	100.89%	100.06%	100.67%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Ratio Analysis
NP Margin	19.81%	16.47%	13.24%	11.48%	7.99%	8.33%	7.16%	-
YoY %	20.28%	24.40%	15.33%	43.68%	-4.08%	16.34%	-	-
Horiz. %	276.68%	230.03%	184.92%	160.34%	111.59%	116.34%	100.00%	-
ROE	13.16%	13.67%	11.99%	9.03%	10.52%	10.38%	9.15%	-
YoY %	-3.73%	14.01%	32.78%	-14.16%	1.35%	13.44%	-	-
Horiz. %	143.83%	149.40%	131.04%	98.69%	114.97%	113.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Per Share
RPS	250.16	278.59	343.99	274.95	227.83	198.06	175.02	5.64%
YoY %	-10.20%	-19.01%	25.11%	20.68%	15.03%	13.16%	-	-
Horiz. %	142.93%	159.18%	196.54%	157.10%	130.17%	113.16%	100.00%	-
EPS	49.20	45.80	33.80	23.20	18.20	16.50	12.40	23.61%
YoY %	7.42%	35.50%	45.69%	27.47%	10.30%	33.06%	-	-
Horiz. %	396.77%	369.35%	272.58%	187.10%	146.77%	133.06%	100.00%	-
DPS	10.00	18.00	10.00	4.00	7.00	6.50	0.00	-
YoY %	-44.44%	80.00%	150.00%	-42.86%	7.69%	0.00%	-	-
Horiz. %	153.85%	276.92%	153.85%	61.54%	107.69%	100.00%	-	-
NAPS	3.74	3.35	2.82	2.57	1.73	1.59	1.37	16.70%
YoY %	11.64%	18.79%	9.73%	48.55%	8.81%	16.06%	-	-
Horiz. %	272.99%	244.53%	205.84%	187.59%	126.28%	116.06%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,821,163
RPS	123.66	137.70	144.03	115.38	94.82	82.93	72.80	8.49%
YoY %	-10.20%	-4.39%	24.83%	21.68%	14.34%	13.91%	-	-
Horiz. %	169.86%	189.15%	197.84%	158.49%	130.25%	113.91%	100.00%	-
EPS	24.32	22.64	14.15	9.74	7.57	6.91	5.21	26.74%
YoY %	7.42%	60.00%	45.28%	28.67%	9.55%	32.63%	-	-
Horiz. %	466.79%	434.55%	271.59%	186.95%	145.30%	132.63%	100.00%	-
DPS	4.94	8.90	4.19	1.68	2.91	2.72	0.00	-
YoY %	-44.49%	112.41%	149.40%	-42.27%	6.99%	0.00%	-	-
Horiz. %	181.62%	327.21%	154.04%	61.76%	106.99%	100.00%	-	-
NAPS	1.8487	1.6558	1.1808	1.0785	0.72	0.6657	0.5698	19.84%
YoY %	11.65%	40.23%	9.49%	49.79%	8.16%	16.83%	-	-
Horiz. %	324.45%	290.59%	207.23%	189.28%	126.36%	116.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	31/12/02	-
Price	4.14	4.22	4.82	2.75	2.10	1.87	1.44	-
P/RPS	1.65	1.51	1.40	1.00	0.92	0.94	0.82	11.35%
YoY %	9.27%	7.86%	40.00%	8.70%	-2.13%	14.63%	-	-
Horiz. %	201.22%	184.15%	170.73%	121.95%	112.20%	114.63%	100.00%	-
P/EPS	8.41	9.21	14.26	11.85	11.54	11.33	11.49	-4.68%
YoY %	-8.69%	-35.41%	20.34%	2.69%	1.85%	-1.39%	-	-
Horiz. %	73.19%	80.16%	124.11%	103.13%	100.44%	98.61%	100.00%	-
EY	11.88	10.85	7.01	8.44	8.67	8.82	8.71	4.88%
YoY %	9.49%	54.78%	-16.94%	-2.65%	-1.70%	1.26%	-	-
Horiz. %	136.39%	124.57%	80.48%	96.90%	99.54%	101.26%	100.00%	-
DY	2.42	4.27	2.07	1.45	3.33	3.48	0.00	-
YoY %	-43.33%	106.28%	42.76%	-56.46%	-4.31%	0.00%	-	-
Horiz. %	69.54%	122.70%	59.48%	41.67%	95.69%	100.00%	-	-
P/NAPS	1.11	1.26	1.71	1.07	1.21	1.18	1.05	0.85%
YoY %	-11.90%	-26.32%	59.81%	-11.57%	2.54%	12.38%	-	-
Horiz. %	105.71%	120.00%	162.86%	101.90%	115.24%	112.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	24/08/09	29/08/08	27/08/07	29/08/06	30/08/05	27/08/04	20/02/03	-
Price	4.60	4.18	5.30	2.70	2.32	1.88	1.68	-
P/RPS	1.84	1.50	1.54	0.98	1.02	0.95	0.96	10.52%
YoY %	22.67%	-2.60%	57.14%	-3.92%	7.37%	-1.04%	-	-
Horiz. %	191.67%	156.25%	160.42%	102.08%	106.25%	98.96%	100.00%	-
P/EPS	9.35	9.13	15.68	11.64	12.75	11.39	13.40	-5.38%
YoY %	2.41%	-41.77%	34.71%	-8.71%	11.94%	-15.00%	-	-
Horiz. %	69.78%	68.13%	117.01%	86.87%	95.15%	85.00%	100.00%	-
EY	10.70	10.96	6.38	8.59	7.84	8.78	7.46	5.70%
YoY %	-2.37%	71.79%	-25.73%	9.57%	-10.71%	17.69%	-	-
Horiz. %	143.43%	146.92%	85.52%	115.15%	105.09%	117.69%	100.00%	-
DY	2.17	4.31	1.89	1.48	3.02	3.46	0.00	-
YoY %	-49.65%	128.04%	27.70%	-50.99%	-12.72%	0.00%	-	-
Horiz. %	62.72%	124.57%	54.62%	42.77%	87.28%	100.00%	-	-
P/NAPS	1.23	1.25	1.88	1.05	1.34	1.18	1.23	0.00%
YoY %	-1.60%	-33.51%	79.05%	-21.64%	13.56%	-4.07%	-	-
Horiz. %	100.00%	101.63%	152.85%	85.37%	108.94%	95.93%	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