[RHBBANK] YoY TTM Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	6,012,072	6,183,486	5,126,401	4,263,166	3,266,199	3,276,499	3,416,798	7.81%
YoY %	-2.77%	20.62%	20.25%	30.52%	-0.31%	-4.11%	-	-
Horiz. %	175.96%	180.97%	150.04%	124.77%	95.59%	95.89%	100.00%	-
PBT	1,426,650	1,098,429	752,809	528,312	368,475	407,355	729,945	9.33%
YoY %	29.88%	45.91%	42.49%	43.38%	-9.54%	-44.19%	-	-
Horiz. %	195.45%	150.48%	103.13%	72.38%	50.48%	55.81%	100.00%	-
Tax	-399,183	-288,181	-286,232	-190,014	-190,680	-276,724	-407,966	-0.28%
YoY %	-38.52%	-0.68%	-50.64%	0.35%	31.09%	32.17%	-	-
Horiz. %	97.85%	70.64%	70.16%	46.58%	46.74%	67.83%	100.00%	-
NP	1,027,467	810,248	466,577	338,298	177,795	130,631	321,979	16.71%
YoY %	26.81%	73.66%	37.92%	90.27%	36.10%	-59.43%	-	-
Horiz. %	319.11%	251.65%	144.91%	105.07%	55.22%	40.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,025,015	663,492	386,091	338,298	177,795	130,631	321,979	16.67%
YoY %	54.49%	71.85%	14.13%	90.27%	36.10%	-59.43%	-	-
Horiz. %	318.35%	206.07%	119.91%	105.07%	55.22%	40.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.98%	26.24%	38.02%	35.97%	51.75%	67.93%	55.89%	-
YoY %	6.63%	-30.98%	5.70%	-30.49%	-23.82%	21.54%	-	-
Horiz. %	50.06%	46.95%	68.03%	64.36%	92.59%	121.54%	100.00%	-
Total Cost	4,984,605	5,373,238	4,659,824	3,924,868	3,088,404	3,145,868	3,094,819	6.55%
YoY %	-7.23%	15.31%	18.73%	27.08%	-1.83%	1.65%	-	-
Horiz. %	161.06%	173.62%	150.57%	126.82%	99.79%	101.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,555,445	6,876,577	4,806,137	3,257,252	2,600,308	4,696,253	4,079,144	8.55%
YoY %	9.87%	43.08%	47.55%	25.26%	-44.63%	15.13%	-	-
Horiz. %	185.22%	168.58%	117.82%	79.85%	63.75%	115.13%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	379,789	200,306	-	127,522	55,196	91,803	192,485	9.47%
YoY %	89.60%	0.00%	-	131.03%	-39.88%	-52.31%	-	-
Horiz. %	197.31%	104.06%	-	66.25%	28.68%	47.69%	100.00%	-
Div Payout %	37.05%	30.19%	-	37.70%	31.05%	70.28%	59.78%	-
YoY %	22.72%	0.00%	-	21.42%	-55.82%	17.56%	-	-
Horiz. %	61.98%	50.50%	-	63.06%	51.94%	117.56%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	7,555,445	6,876,577	4,806,137	3,257,252	2,600,308	4,696,253	4,079,144	8.55%
YoY %	9.87%	43.08%	47.55%	25.26%	-44.63%	15.13%	-	-
Horiz. %	185.22%	168.58%	117.82%	79.85%	63.75%	115.13%	100.00%	-
NOSH	2,158,698	2,161,018	1,827,428	1,840,255	1,857,363	2,594,615	2,317,695	-0.94%
YoY %	-0.11%	18.25%	-0.70%	-0.92%	-28.41%	11.95%	-	-
Horiz. %	93.14%	93.24%	78.85%	79.40%	80.14%	111.95%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	17.09%	13.10%	9.10%	7.94%	5.44%	3.99%	9.42%	-
YoY %	30.46%	43.96%	14.61%	45.96%	36.34%	-57.64%	-	-
Horiz. %	181.42%	139.07%	96.60%	84.29%	57.75%	42.36%	100.00%	-
ROE	13.57%	9.65%	8.03%	10.39%	6.84%	2.78%	7.89%	-
YoY %	40.62%	20.17%	-22.71%	51.90%	146.04%	-64.77%	-	-
Horiz. %	171.99%	122.31%	101.77%	131.69%	86.69%	35.23%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	278.50	286.14	280.53	231.66	175.85	126.28	147.42	8.84%
YoY %	-2.67%	2.00%	21.10%	31.74%	39.25%	-14.34%	-	-
Horiz. %	188.92%	194.10%	190.29%	157.14%	119.29%	85.66%	100.00%	-
EPS	47.48	30.70	21.13	18.38	9.57	5.03	13.89	17.79%
YoY %	54.66%	45.29%	14.96%	92.06%	90.26%	-63.79%	-	-
Horiz. %	341.83%	221.02%	152.12%	132.33%	68.90%	36.21%	100.00%	-
DPS	17.60	9.27	0.00	7.00	2.97	3.54	8.31	10.51%
YoY %	89.86%	0.00%	0.00%	135.69%	-16.10%	-57.40%	-	-
Horiz. %	211.79%	111.55%	0.00%	84.24%	35.74%	42.60%	100.00%	-
NAPS	3.50	3.1821	2.63	1.77	1.40	1.81	1.76	9.59%
YoY %	9.99%	20.99%	48.59%	26.43%	-22.65%	2.84%	-	-
Horiz. %	198.86%	180.80%	149.43%	100.57%	79.55%	102.84%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,840,255
RPS	137.91	141.84	117.59	97.79	74.92	75.16	78.38	7.81%
YoY %	-2.77%	20.62%	20.25%	30.53%	-0.32%	-4.11%	-	-
Horiz. %	175.95%	180.96%	150.03%	124.76%	95.59%	95.89%	100.00%	-
EPS	23.51	15.22	8.86	7.76	4.08	3.00	7.39	16.66%
YoY %	54.47%	71.78%	14.18%	90.20%	36.00%	-59.40%	-	-
Horiz. %	318.13%	205.95%	119.89%	105.01%	55.21%	40.60%	100.00%	-
DPS	8.71	4.59	0.00	2.93	1.27	2.11	4.42	9.45%
YoY %	89.76%	0.00%	0.00%	130.71%	-39.81%	-52.26%	-	-
Horiz. %	197.06%	103.85%	0.00%	66.29%	28.73%	47.74%	100.00%	-
NAPS	1.7331	1.5774	1.1025	0.7472	0.5965	1.0772	0.9357	8.55%
YoY %	9.87%	43.07%	47.55%	25.26%	-44.62%	15.12%	-	-
Horiz. %	185.22%	168.58%	117.83%	79.85%	63.75%	115.12%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	31/03/03	29/03/02	30/03/01	-
Price	4.00	6.00	2.84	2.47	1.36	2.40	1.98	-
P/RPS	1.44	2.10	1.01	1.07	0.77	1.90	1.34	0.96%
YoY %	-31.43%	107.92%	-5.61%	38.96%	-59.47%	41.79%	-	-
Horiz. %	107.46%	156.72%	75.37%	79.85%	57.46%	141.79%	100.00%	-
P/EPS	8.42	19.54	13.44	13.44	14.21	47.67	14.25	-6.76%
YoY %	-56.91%	45.39%	0.00%	-5.42%	-70.19%	234.53%	-	-
Horiz. %	59.09%	137.12%	94.32%	94.32%	99.72%	334.53%	100.00%	-
EY	11.87	5.12	7.44	7.44	7.04	2.10	7.02	7.24%
YoY %	131.84%	-31.18%	0.00%	5.68%	235.24%	-70.09%	-	-
Horiz. %	169.09%	72.93%	105.98%	105.98%	100.28%	29.91%	100.00%	-
DY	4.40	1.54	0.00	2.83	2.19	1.47	4.19	0.65%
YoY %	185.71%	0.00%	0.00%	29.22%	48.98%	-64.92%	-	-
Horiz. %	105.01%	36.75%	0.00%	67.54%	52.27%	35.08%	100.00%	-
P/NAPS	1.14	1.89	1.08	1.40	0.97	1.33	1.13	0.11%
YoY %	-39.68%	75.00%	-22.86%	44.33%	-27.07%	17.70%	-	-
Horiz. %	100.88%	167.26%	95.58%	123.89%	85.84%	117.70%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	19/11/07	21/11/06	21/11/05	30/05/03	16/05/02	16/05/01	-
Price	3.64	5.75	3.34	2.39	1.69	2.49	1.83	-
P/RPS	1.31	2.01	1.19	1.03	0.96	1.97	1.24	0.73%
YoY %	-34.83%	68.91%	15.53%	7.29%	-51.27%	58.87%	-	-
Horiz. %	105.65%	162.10%	95.97%	83.06%	77.42%	158.87%	100.00%	-
P/EPS	7.67	18.73	15.81	13.00	17.65	49.46	13.17	-6.94%
YoY %	-59.05%	18.47%	21.62%	-26.35%	-64.31%	275.55%	-	-
Horiz. %	58.24%	142.22%	120.05%	98.71%	134.02%	375.55%	100.00%	-
EY	13.04	5.34	6.33	7.69	5.66	2.02	7.59	7.47%
YoY %	144.19%	-15.64%	-17.69%	35.87%	180.20%	-73.39%	-	-
Horiz. %	171.81%	70.36%	83.40%	101.32%	74.57%	26.61%	100.00%	-
DY	4.84	1.61	0.00	2.93	1.76	1.42	4.54	0.85%
YoY %	200.62%	0.00%	0.00%	66.48%	23.94%	-68.72%	-	-
Horiz. %	106.61%	35.46%	0.00%	64.54%	38.77%	31.28%	100.00%	-
P/NAPS	1.04	1.81	1.27	1.35	1.21	1.38	1.04	0.00%
YoY %	-42.54%	42.52%	-5.93%	11.57%	-12.32%	32.69%	-	-
Horiz. %	100.00%	174.04%	122.12%	129.81%	116.35%	132.69%	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