[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	2,835,342	2,695,665	3,001,777	3,139,846	2,515,252	2,067,033	3,615,658	-3.96%
YoY %	5.18%	-10.20%	-4.40%	24.83%	21.68%	-42.83%	-	-
Horiz. %	78.42%	74.56%	83.02%	86.84%	69.57%	57.17%	100.00%	-
PBT	922,180	715,058	671,763	560,942	405,574	300,575	529,498	9.68%
YoY %	28.97%	6.44%	19.76%	38.31%	34.93%	-43.23%	-	-
Horiz. %	174.16%	135.04%	126.87%	105.94%	76.60%	56.77%	100.00%	-
Tax	-228,979	-181,030	-177,298	-145,331	-116,730	-135,451	-228,280	0.05%
YoY %	-26.49%	-2.10%	-22.00%	-24.50%	13.82%	40.66%	-	-
Horiz. %	100.31%	79.30%	77.67%	63.66%	51.13%	59.34%	100.00%	-
NP	693,201	534,028	494,465	415,611	288,844	165,124	301,218	14.89%
YoY %	29.81%	8.00%	18.97%	43.89%	74.93%	-45.18%	-	-
Horiz. %	230.13%	177.29%	164.16%	137.98%	95.89%	54.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	688,760	530,170	493,491	308,521	212,232	165,124	301,218	14.77%
YoY %	29.91%	7.43%	59.95%	45.37%	28.53%	-45.18%	-	-
Horiz. %	228.66%	176.01%	163.83%	102.42%	70.46%	54.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.83%	25.32%	26.39%	25.91%	28.78%	45.06%	43.11%	-
YoY %	-1.94%	-4.05%	1.85%	-9.97%	-36.13%	4.52%	-	-
Horiz. %	57.60%	58.73%	61.22%	60.10%	66.76%	104.52%	100.00%	-
Total Cost	2,142,141	2,161,637	2,507,312	2,724,235	2,226,408	1,901,909	3,314,440	-7.01%
YoY %	-0.90%	-13.79%	-7.96%	22.36%	17.06%	-42.62%	-	-
Horiz. %	64.63%	65.22%	75.65%	82.19%	67.17%	57.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,298,260	8,060,308	7,219,191	5,148,101	4,702,036	3,139,170	2,902,646	21.40%
YoY %	15.36%	11.65%	40.23%	9.49%	49.79%	8.15%	-	-
Horiz. %	320.34%	277.69%	248.71%	177.36%	161.99%	108.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	107,618	107,758	193,948	91,278	36,591	63,509	118,661	-1.61%
YoY %	-0.13%	-44.44%	112.48%	149.45%	-42.38%	-46.48%	-	-
Horiz. %	90.69%	90.81%	163.45%	76.92%	30.84%	53.52%	100.00%	-
Div Payout %	15.63%	20.33%	39.30%	29.59%	17.24%	38.46%	39.39%	-
YoY %	-23.12%	-48.27%	32.82%	71.64%	-55.17%	-2.36%	-	-
Horiz. %	39.68%	51.61%	99.77%	75.12%	43.77%	97.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	9,298,260	8,060,308	7,219,191	5,148,101	4,702,036	3,139,170	2,902,646	21.40%
YoY %	15.36%	11.65%	40.23%	9.49%	49.79%	8.15%	-	-
Horiz. %	320.34%	277.69%	248.71%	177.36%	161.99%	108.15%	100.00%	-
NOSH	2,152,375	2,155,162	2,154,982	1,825,568	1,829,586	1,814,549	1,825,563	2.78%
YoY %	-0.13%	0.01%	18.04%	-0.22%	0.83%	-0.60%	-	-
Horiz. %	117.90%	118.05%	118.04%	100.00%	100.22%	99.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	24.45%	19.81%	16.47%	13.24%	11.48%	7.99%	8.33%	-
YoY %	23.42%	20.28%	24.40%	15.33%	43.68%	-4.08%	-	-
Horiz. %	293.52%	237.82%	197.72%	158.94%	137.82%	95.92%	100.00%	-
ROE	7.41%	6.58%	6.84%	5.99%	4.51%	5.26%	10.38%	-
YoY %	12.61%	-3.80%	14.19%	32.82%	-14.26%	-49.33%	-	-
Horiz. %	71.39%	63.39%	65.90%	57.71%	43.45%	50.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	131.73	125.08	139.29	171.99	137.48	113.91	198.06	-6.56%
YoY %	5.32%	-10.20%	-19.01%	25.10%	20.69%	-42.49%	-	-
Horiz. %	66.51%	63.15%	70.33%	86.84%	69.41%	57.51%	100.00%	-
EPS	32.00	24.60	22.90	16.90	11.60	9.10	16.50	11.66%
YoY %	30.08%	7.42%	35.50%	45.69%	27.47%	-44.85%	-	-
Horiz. %	193.94%	149.09%	138.79%	102.42%	70.30%	55.15%	100.00%	-
DPS	5.00	5.00	9.00	5.00	2.00	3.50	6.50	-4.27%
YoY %	0.00%	-44.44%	80.00%	150.00%	-42.86%	-46.15%	-	-
Horiz. %	76.92%	76.92%	138.46%	76.92%	30.77%	53.85%	100.00%	-
NAPS	4.32	3.74	3.35	2.82	2.57	1.73	1.59	18.11%
YoY %	15.51%	11.64%	18.79%	9.73%	48.55%	8.81%	-	-
Horiz. %	271.70%	235.22%	210.69%	177.36%	161.64%	108.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,822,449
RPS	65.04	61.83	68.86	72.02	57.70	47.41	82.94	-3.96%
YoY %	5.19%	-10.21%	-4.39%	24.82%	21.70%	-42.84%	-	-
Horiz. %	78.42%	74.55%	83.02%	86.83%	69.57%	57.16%	100.00%	-
EPS	15.80	12.16	11.32	7.08	4.87	3.79	6.91	14.77%
YoY %	29.93%	7.42%	59.89%	45.38%	28.50%	-45.15%	-	-
Horiz. %	228.65%	175.98%	163.82%	102.46%	70.48%	54.85%	100.00%	-
DPS	2.47	2.47	4.45	2.09	0.84	1.46	2.72	-1.59%
YoY %	0.00%	-44.49%	112.92%	148.81%	-42.47%	-46.32%	-	-
Horiz. %	90.81%	90.81%	163.60%	76.84%	30.88%	53.68%	100.00%	-
NAPS	2.1329	1.8489	1.656	1.1809	1.0786	0.7201	0.6658	21.40%
YoY %	15.36%	11.65%	40.23%	9.48%	49.78%	8.16%	-	-
Horiz. %	320.35%	277.70%	248.72%	177.37%	162.00%	108.16%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	5.88	4.14	4.22	4.82	2.75	2.10	1.87	-
P/RPS	4.46	3.31	3.03	2.80	2.00	1.84	0.94	29.61%
YoY %	34.74%	9.24%	8.21%	40.00%	8.70%	95.74%	-	-
Horiz. %	474.47%	352.13%	322.34%	297.87%	212.77%	195.74%	100.00%	-
P/EPS	18.38	16.83	18.43	28.52	23.71	23.08	11.33	8.39%
YoY %	9.21%	-8.68%	-35.38%	20.29%	2.73%	103.71%	-	-
Horiz. %	162.22%	148.54%	162.67%	251.72%	209.27%	203.71%	100.00%	-
EY	5.44	5.94	5.43	3.51	4.22	4.33	8.82	-7.73%
YoY %	-8.42%	9.39%	54.70%	-16.82%	-2.54%	-50.91%	-	-
Horiz. %	61.68%	67.35%	61.56%	39.80%	47.85%	49.09%	100.00%	-
DY	0.85	1.21	2.13	1.04	0.73	1.67	3.48	-20.92%
YoY %	-29.75%	-43.19%	104.81%	42.47%	-56.29%	-52.01%	-	-
Horiz. %	24.43%	34.77%	61.21%	29.89%	20.98%	47.99%	100.00%	-
P/NAPS	1.36	1.11	1.26	1.71	1.07	1.21	1.18	2.39%
YoY %	22.52%	-11.90%	-26.32%	59.81%	-11.57%	2.54%	-	-
Horiz. %	115.25%	94.07%	106.78%	144.92%	90.68%	102.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	24/08/09	29/08/08	27/08/07	29/08/06	30/08/05	27/08/04	-
Price	6.73	4.60	4.18	5.30	2.70	2.32	1.88	-
P/RPS	5.11	3.68	3.00	3.08	1.96	2.04	0.95	32.35%
YoY %	38.86%	22.67%	-2.60%	57.14%	-3.92%	114.74%	-	-
Horiz. %	537.89%	387.37%	315.79%	324.21%	206.32%	214.74%	100.00%	-
P/EPS	21.03	18.70	18.25	31.36	23.28	25.49	11.39	10.75%
YoY %	12.46%	2.47%	-41.80%	34.71%	-8.67%	123.79%	-	-
Horiz. %	184.64%	164.18%	160.23%	275.33%	204.39%	223.79%	100.00%	-
EY	4.75	5.35	5.48	3.19	4.30	3.92	8.78	-9.72%
YoY %	-11.21%	-2.37%	71.79%	-25.81%	9.69%	-55.35%	-	-
Horiz. %	54.10%	60.93%	62.41%	36.33%	48.97%	44.65%	100.00%	-
DY	0.74	1.09	2.15	0.94	0.74	1.51	3.46	-22.65%
YoY %	-32.11%	-49.30%	128.72%	27.03%	-50.99%	-56.36%	-	-
Horiz. %	21.39%	31.50%	62.14%	27.17%	21.39%	43.64%	100.00%	-
P/NAPS	1.56	1.23	1.25	1.88	1.05	1.34	1.18	4.76%
YoY %	26.83%	-1.60%	-33.51%	79.05%	-21.64%	13.56%	-	-
Horiz. %	132.20%	104.24%	105.93%	159.32%	88.98%	113.56%	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