[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	3,458,437	2,835,342	2,695,665	3,001,777	3,139,846	2,515,252	2,067,033	8.95%
YoY %	21.98%	5.18%	-10.20%	-4.40%	24.83%	21.68%	-	-
Horiz. %	167.31%	137.17%	130.41%	145.22%	151.90%	121.68%	100.00%	-
PBT	1,121,449	922,180	715,058	671,763	560,942	405,574	300,575	24.52%
YoY %	21.61%	28.97%	6.44%	19.76%	38.31%	34.93%	-	-
Horiz. %	373.10%	306.81%	237.90%	223.49%	186.62%	134.93%	100.00%	-
Tax	-280,811	-228,979	-181,030	-177,298	-145,331	-116,730	-135,451	12.91%
YoY %	-22.64%	-26.49%	-2.10%	-22.00%	-24.50%	13.82%	-	-
Horiz. %	207.32%	169.05%	133.65%	130.89%	107.29%	86.18%	100.00%	-
NP	840,638	693,201	534,028	494,465	415,611	288,844	165,124	31.14%
YoY %	21.27%	29.81%	8.00%	18.97%	43.89%	74.93%	-	-
Horiz. %	509.09%	419.81%	323.41%	299.45%	251.70%	174.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	839,149	688,760	530,170	493,491	308,521	212,232	165,124	31.10%
YoY %	21.83%	29.91%	7.43%	59.95%	45.37%	28.53%	-	-
Horiz. %	508.19%	417.12%	321.07%	298.86%	186.84%	128.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.04%	24.83%	25.32%	26.39%	25.91%	28.78%	45.06%	-
YoY %	0.85%	-1.94%	-4.05%	1.85%	-9.97%	-36.13%	-	-
Horiz. %	55.57%	55.10%	56.19%	58.57%	57.50%	63.87%	100.00%	-
Total Cost	2,617,799	2,142,141	2,161,637	2,507,312	2,724,235	2,226,408	1,901,909	5.46%
YoY %	22.20%	-0.90%	-13.79%	-7.96%	22.36%	17.06%	-	-
Horiz. %	137.64%	112.63%	113.66%	131.83%	143.24%	117.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,654,517	9,298,260	8,060,308	7,219,191	5,148,101	4,702,036	3,139,170	18.40%
YoY %	-6.92%	15.36%	11.65%	40.23%	9.49%	49.79%	-	-
Horiz. %	275.69%	296.20%	256.77%	229.97%	164.00%	149.79%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	173,090	107,618	107,758	193,948	91,278	36,591	63,509	18.17%
YoY %	60.84%	-0.13%	-44.44%	112.48%	149.45%	-42.38%	-	-
Horiz. %	272.54%	169.45%	169.67%	305.39%	143.72%	57.62%	100.00%	-
Div Payout %	20.63%	15.63%	20.33%	39.30%	29.59%	17.24%	38.46%	-
YoY %	31.99%	-23.12%	-48.27%	32.82%	71.64%	-55.17%	-	-
Horiz. %	53.64%	40.64%	52.86%	102.18%	76.94%	44.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	8,654,517	9,298,260	8,060,308	7,219,191	5,148,101	4,702,036	3,139,170	18.40%
YoY %	-6.92%	15.36%	11.65%	40.23%	9.49%	49.79%	-	-
Horiz. %	275.69%	296.20%	256.77%	229.97%	164.00%	149.79%	100.00%	-
NOSH	2,163,629	2,152,375	2,155,162	2,154,982	1,825,568	1,829,586	1,814,549	2.97%
YoY %	0.52%	-0.13%	0.01%	18.04%	-0.22%	0.83%	-	-
Horiz. %	119.24%	118.62%	118.77%	118.76%	100.61%	100.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	24.31%	24.45%	19.81%	16.47%	13.24%	11.48%	7.99%	-
YoY %	-0.57%	23.42%	20.28%	24.40%	15.33%	43.68%	-	-
Horiz. %	304.26%	306.01%	247.93%	206.13%	165.71%	143.68%	100.00%	-
ROE	9.70%	7.41%	6.58%	6.84%	5.99%	4.51%	5.26%	-
YoY %	30.90%	12.61%	-3.80%	14.19%	32.82%	-14.26%	-	-
Horiz. %	184.41%	140.87%	125.10%	130.04%	113.88%	85.74%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	159.84	131.73	125.08	139.29	171.99	137.48	113.91	5.80%
YoY %	21.34%	5.32%	-10.20%	-19.01%	25.10%	20.69%	-	-
Horiz. %	140.32%	115.64%	109.81%	122.28%	150.99%	120.69%	100.00%	-
EPS	38.80	32.00	24.60	22.90	16.90	11.60	9.10	27.32%
YoY %	21.25%	30.08%	7.42%	35.50%	45.69%	27.47%	-	-
Horiz. %	426.37%	351.65%	270.33%	251.65%	185.71%	127.47%	100.00%	-
DPS	8.00	5.00	5.00	9.00	5.00	2.00	3.50	14.76%
YoY %	60.00%	0.00%	-44.44%	80.00%	150.00%	-42.86%	-	-
Horiz. %	228.57%	142.86%	142.86%	257.14%	142.86%	57.14%	100.00%	-
NAPS	4.00	4.32	3.74	3.35	2.82	2.57	1.73	14.98%
YoY %	-7.41%	15.51%	11.64%	18.79%	9.73%	48.55%	-	-
Horiz. %	231.21%	249.71%	216.18%	193.64%	163.01%	148.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,151,341
RPS	79.33	65.04	61.83	68.86	72.02	57.70	47.41	8.95%
YoY %	21.97%	5.19%	-10.21%	-4.39%	24.82%	21.70%	-	-
Horiz. %	167.33%	137.19%	130.42%	145.24%	151.91%	121.70%	100.00%	-
EPS	19.25	15.80	12.16	11.32	7.08	4.87	3.79	31.09%
YoY %	21.84%	29.93%	7.42%	59.89%	45.38%	28.50%	-	-
Horiz. %	507.92%	416.89%	320.84%	298.68%	186.81%	128.50%	100.00%	-
DPS	3.97	2.47	2.47	4.45	2.09	0.84	1.46	18.13%
YoY %	60.73%	0.00%	-44.49%	112.92%	148.81%	-42.47%	-	-
Horiz. %	271.92%	169.18%	169.18%	304.79%	143.15%	57.53%	100.00%	-
NAPS	1.9852	2.1329	1.8489	1.656	1.1809	1.0786	0.7201	18.40%
YoY %	-6.92%	15.36%	11.65%	40.23%	9.48%	49.78%	-	-
Horiz. %	275.68%	296.19%	256.76%	229.97%	163.99%	149.78%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	9.16	5.88	4.14	4.22	4.82	2.75	2.10	-
P/RPS	5.73	4.46	3.31	3.03	2.80	2.00	1.84	20.83%
YoY %	28.48%	34.74%	9.24%	8.21%	40.00%	8.70%	-	-
Horiz. %	311.41%	242.39%	179.89%	164.67%	152.17%	108.70%	100.00%	-
P/EPS	23.62	18.38	16.83	18.43	28.52	23.71	23.08	0.38%
YoY %	28.51%	9.21%	-8.68%	-35.38%	20.29%	2.73%	-	-
Horiz. %	102.34%	79.64%	72.92%	79.85%	123.57%	102.73%	100.00%	-
EY	4.23	5.44	5.94	5.43	3.51	4.22	4.33	-0.38%
YoY %	-22.24%	-8.42%	9.39%	54.70%	-16.82%	-2.54%	-	-
Horiz. %	97.69%	125.64%	137.18%	125.40%	81.06%	97.46%	100.00%	-
DY	0.87	0.85	1.21	2.13	1.04	0.73	1.67	-10.29%
YoY %	2.35%	-29.75%	-43.19%	104.81%	42.47%	-56.29%	-	-
Horiz. %	52.10%	50.90%	72.46%	127.54%	62.28%	43.71%	100.00%	-
P/NAPS	2.29	1.36	1.11	1.26	1.71	1.07	1.21	11.21%
YoY %	68.38%	22.52%	-11.90%	-26.32%	59.81%	-11.57%	-	-
Horiz. %	189.26%	112.40%	91.74%	104.13%	141.32%	88.43%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	24/08/10	24/08/09	29/08/08	27/08/07	29/08/06	30/08/05	-
Price	8.90	6.73	4.60	4.18	5.30	2.70	2.32	-
P/RPS	5.57	5.11	3.68	3.00	3.08	1.96	2.04	18.21%
YoY %	9.00%	38.86%	22.67%	-2.60%	57.14%	-3.92%	-	-
Horiz. %	273.04%	250.49%	180.39%	147.06%	150.98%	96.08%	100.00%	-
P/EPS	22.95	21.03	18.70	18.25	31.36	23.28	25.49	-1.73%
YoY %	9.13%	12.46%	2.47%	-41.80%	34.71%	-8.67%	-	-
Horiz. %	90.04%	82.50%	73.36%	71.60%	123.03%	91.33%	100.00%	-
EY	4.36	4.75	5.35	5.48	3.19	4.30	3.92	1.78%
YoY %	-8.21%	-11.21%	-2.37%	71.79%	-25.81%	9.69%	-	-
Horiz. %	111.22%	121.17%	136.48%	139.80%	81.38%	109.69%	100.00%	-
DY	0.90	0.74	1.09	2.15	0.94	0.74	1.51	-8.25%
YoY %	21.62%	-32.11%	-49.30%	128.72%	27.03%	-50.99%	-	-
Horiz. %	59.60%	49.01%	72.19%	142.38%	62.25%	49.01%	100.00%	-
P/NAPS	2.23	1.56	1.23	1.25	1.88	1.05	1.34	8.85%
YoY %	42.95%	26.83%	-1.60%	-33.51%	79.05%	-21.64%	-	-
Horiz. %	166.42%	116.42%	91.79%	93.28%	140.30%	78.36%	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