[RHBBANK] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	6,975,774	5,921,901	5,379,477	6,006,373	6,187,532	5,285,270	4,354,405	8.16%
YoY %	17.80%	10.08%	-10.44%	-2.93%	17.07%	21.38%	-	-
Horiz. %	160.20%	136.00%	123.54%	137.94%	142.10%	121.38%	100.00%	-
PBT	2,241,573	1,833,861	1,548,405	1,547,326	1,161,010	802,904	570,690	25.59%
YoY %	22.23%	18.44%	0.07%	33.27%	44.60%	40.69%	-	-
Horiz. %	392.78%	321.34%	271.32%	271.13%	203.44%	140.69%	100.00%	-
Tax	-552,005	-436,830	-387,514	-409,913	-297,466	-225,161	-245,017	14.48%
YoY %	-26.37%	-12.73%	5.46%	-37.80%	-32.11%	8.10%	-	-
Horiz. %	225.29%	178.29%	158.16%	167.30%	121.41%	91.90%	100.00%	-
NP	1,689,568	1,397,030	1,160,890	1,137,413	863,544	577,742	325,673	31.55%
YoY %	20.94%	20.34%	2.06%	31.71%	49.47%	77.40%	-	-
Horiz. %	518.79%	428.97%	356.46%	349.25%	265.16%	177.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,687,152	1,386,817	1,153,305	1,135,780	719,666	419,424	325,673	31.52%
YoY %	21.66%	20.25%	1.54%	57.82%	71.58%	28.79%	-	-
Horiz. %	518.05%	425.83%	354.13%	348.75%	220.98%	128.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.63%	23.82%	25.03%	26.49%	25.62%	28.04%	42.93%	-
YoY %	3.40%	-4.83%	-5.51%	3.40%	-8.63%	-34.68%	-	-
Horiz. %	57.37%	55.49%	58.30%	61.71%	59.68%	65.32%	100.00%	-
Total Cost	5,286,206	4,524,870	4,218,586	4,868,960	5,323,988	4,707,528	4,028,732	4.62%
YoY %	16.83%	7.26%	-13.36%	-8.55%	13.10%	16.85%	-	-
Horiz. %	131.21%	112.31%	104.71%	120.86%	132.15%	116.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,858,258	9,647,424	8,391,587	7,528,844	6,156,051	4,782,161	3,226,353	22.40%
YoY %	12.55%	14.97%	11.46%	22.30%	28.73%	48.22%	-	-
Horiz. %	336.55%	299.02%	260.10%	233.35%	190.81%	148.22%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	231,642	143,562	143,445	258,131	128,972	48,488	85,063	18.16%
YoY %	61.35%	0.08%	-44.43%	100.14%	165.99%	-43.00%	-	-
Horiz. %	272.32%	168.77%	168.63%	303.46%	151.62%	57.00%	100.00%	-
Div Payout %	13.73%	10.35%	12.44%	22.73%	17.92%	11.56%	26.12%	-
YoY %	32.66%	-16.80%	-45.27%	26.84%	55.02%	-55.74%	-	-
Horiz. %	52.57%	39.62%	47.63%	87.02%	68.61%	44.26%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	10,858,258	9,647,424	8,391,587	7,528,844	6,156,051	4,782,161	3,226,353	22.40%
YoY %	12.55%	14.97%	11.46%	22.30%	28.73%	48.22%	-	-
Horiz. %	336.55%	299.02%	260.10%	233.35%	190.81%	148.22%	100.00%	-
NOSH	2,171,651	2,153,443	2,151,688	2,151,098	1,934,587	1,818,312	1,822,798	2.96%
YoY %	0.85%	0.08%	0.03%	11.19%	6.39%	-0.25%	-	-
Horiz. %	119.14%	118.14%	118.04%	118.01%	106.13%	99.75%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	24.22%	23.59%	21.58%	18.94%	13.96%	10.93%	7.48%	-
YoY %	2.67%	9.31%	13.94%	35.67%	27.72%	46.12%	-	-
Horiz. %	323.80%	315.37%	288.50%	253.21%	186.63%	146.12%	100.00%	-
ROE	15.54%	14.38%	13.74%	15.09%	11.69%	8.77%	10.09%	-
YoY %	8.07%	4.66%	-8.95%	29.08%	33.30%	-13.08%	-	-
Horiz. %	154.01%	142.52%	136.17%	149.55%	115.86%	86.92%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	321.22	275.00	250.01	279.22	319.84	290.67	238.89	5.05%
YoY %	16.81%	10.00%	-10.46%	-12.70%	10.04%	21.68%	-	-
Horiz. %	134.46%	115.12%	104.65%	116.88%	133.89%	121.68%	100.00%	-
EPS	77.60	64.40	53.60	52.80	37.20	23.07	17.87	27.71%
YoY %	20.50%	20.15%	1.52%	41.94%	61.25%	29.10%	-	-
Horiz. %	434.25%	360.38%	299.94%	295.47%	208.17%	129.10%	100.00%	-
DPS	10.67	6.67	6.67	12.00	6.67	2.67	4.67	14.75%
YoY %	59.97%	0.00%	-44.42%	79.91%	149.81%	-42.83%	-	-
Horiz. %	228.48%	142.83%	142.83%	256.96%	142.83%	57.17%	100.00%	-
NAPS	5.00	4.48	3.90	3.50	3.1821	2.63	1.77	18.88%
YoY %	11.61%	14.87%	11.43%	9.99%	20.99%	48.59%	-	-
Horiz. %	282.49%	253.11%	220.34%	197.74%	179.78%	148.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,158,698
RPS	160.01	135.84	123.40	137.78	141.93	121.24	99.88	8.16%
YoY %	17.79%	10.08%	-10.44%	-2.92%	17.07%	21.39%	-	-
Horiz. %	160.20%	136.00%	123.55%	137.95%	142.10%	121.39%	100.00%	-
EPS	38.70	31.81	26.46	26.05	16.51	9.62	7.47	31.52%
YoY %	21.66%	20.22%	1.57%	57.78%	71.62%	28.78%	-	-
Horiz. %	518.07%	425.84%	354.22%	348.73%	221.02%	128.78%	100.00%	-
DPS	5.31	3.29	3.29	5.92	2.96	1.11	1.95	18.16%
YoY %	61.40%	0.00%	-44.43%	100.00%	166.67%	-43.08%	-	-
Horiz. %	272.31%	168.72%	168.72%	303.59%	151.79%	56.92%	100.00%	-
NAPS	2.4907	2.213	1.9249	1.727	1.4121	1.097	0.7401	22.40%
YoY %	12.55%	14.97%	11.46%	22.30%	28.72%	48.22%	-	-
Horiz. %	336.54%	299.01%	260.09%	233.35%	190.80%	148.22%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	7.00	7.23	5.07	4.00	6.00	2.84	2.47	-
P/RPS	2.18	2.63	2.03	1.43	1.88	0.98	1.03	13.30%
YoY %	-17.11%	29.56%	41.96%	-23.94%	91.84%	-4.85%	-	-
Horiz. %	211.65%	255.34%	197.09%	138.83%	182.52%	95.15%	100.00%	-
P/EPS	9.01	11.23	9.46	7.58	16.13	12.31	13.82	-6.87%
YoY %	-19.77%	18.71%	24.80%	-53.01%	31.03%	-10.93%	-	-
Horiz. %	65.20%	81.26%	68.45%	54.85%	116.71%	89.07%	100.00%	-
EY	11.10	8.91	10.57	13.20	6.20	8.12	7.23	7.40%
YoY %	24.58%	-15.70%	-19.92%	112.90%	-23.65%	12.31%	-	-
Horiz. %	153.53%	123.24%	146.20%	182.57%	85.75%	112.31%	100.00%	-
DY	1.52	0.92	1.31	3.00	1.11	0.94	1.89	-3.56%
YoY %	65.22%	-29.77%	-56.33%	170.27%	18.09%	-50.26%	-	-
Horiz. %	80.42%	48.68%	69.31%	158.73%	58.73%	49.74%	100.00%	-
P/NAPS	1.40	1.61	1.30	1.14	1.89	1.08	1.40	0.00%
YoY %	-13.04%	23.85%	14.04%	-39.68%	75.00%	-22.86%	-	-
Horiz. %	100.00%	115.00%	92.86%	81.43%	135.00%	77.14%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	29/11/10	18/11/09	24/11/08	19/11/07	21/11/06	21/11/05	-
Price	7.38	7.96	5.47	3.64	5.75	3.34	2.39	-
P/RPS	2.30	2.89	2.19	1.30	1.80	1.15	1.00	14.88%
YoY %	-20.42%	31.96%	68.46%	-27.78%	56.52%	15.00%	-	-
Horiz. %	230.00%	289.00%	219.00%	130.00%	180.00%	115.00%	100.00%	-
P/EPS	9.50	12.36	10.21	6.89	15.46	14.48	13.38	-5.54%
YoY %	-23.14%	21.06%	48.19%	-55.43%	6.77%	8.22%	-	-
Horiz. %	71.00%	92.38%	76.31%	51.49%	115.55%	108.22%	100.00%	-
EY	10.53	8.09	9.80	14.51	6.47	6.91	7.48	5.86%
YoY %	30.16%	-17.45%	-32.46%	124.27%	-6.37%	-7.62%	-	-
Horiz. %	140.78%	108.16%	131.02%	193.98%	86.50%	92.38%	100.00%	-
DY	1.45	0.84	1.22	3.30	1.16	0.80	1.95	-4.81%
YoY %	72.62%	-31.15%	-63.03%	184.48%	45.00%	-58.97%	-	-
Horiz. %	74.36%	43.08%	62.56%	169.23%	59.49%	41.03%	100.00%	-
P/NAPS	1.48	1.78	1.40	1.04	1.81	1.27	1.35	1.54%
YoY %	-16.85%	27.14%	34.62%	-42.54%	42.52%	-5.93%	-	-
Horiz. %	109.63%	131.85%	103.70%	77.04%	134.07%	94.07%	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