[RHBBANK] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	5,467,564	5,859,131	6,150,660	5,815,334	4,633,047	3,892,439	3,641,808	7.00%
YoY %	-6.68%	-4.74%	5.77%	25.52%	19.03%	6.88%	-	-
Horiz. %	150.13%	160.89%	168.89%	159.68%	127.22%	106.88%	100.00%	-
PBT	1,697,655	1,427,569	1,173,289	900,060	641,702	501,206	507,915	22.26%
YoY %	18.92%	21.67%	30.36%	40.26%	28.03%	-1.32%	-	-
Horiz. %	334.24%	281.06%	231.00%	177.21%	126.34%	98.68%	100.00%	-
Tax	-366,745	-370,182	-328,829	-243,363	-294,488	-186,240	-198,668	10.75%
YoY %	0.93%	-12.58%	-35.12%	17.36%	-58.12%	6.26%	-	-
Horiz. %	184.60%	186.33%	165.52%	122.50%	148.23%	93.74%	100.00%	-
NP	1,330,910	1,057,387	844,460	656,697	347,214	314,966	309,247	27.52%
YoY %	25.87%	25.21%	28.59%	89.13%	10.24%	1.85%	-	-
Horiz. %	430.37%	341.92%	273.07%	212.35%	112.28%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,322,452	1,054,953	789,029	483,492	347,214	314,966	309,247	27.38%
YoY %	25.36%	33.70%	63.19%	39.25%	10.24%	1.85%	-	-
Horiz. %	427.64%	341.14%	255.15%	156.34%	112.28%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.60%	25.93%	28.03%	27.04%	45.89%	37.16%	39.11%	-
YoY %	-16.70%	-7.49%	3.66%	-41.08%	23.49%	-4.99%	-	-
Horiz. %	55.23%	66.30%	71.67%	69.14%	117.34%	95.01%	100.00%	-
Total Cost	4,136,654	4,801,744	5,306,200	5,158,637	4,285,833	3,577,473	3,332,561	3.66%
YoY %	-13.85%	-9.51%	2.86%	20.36%	19.80%	7.35%	-	-
Horiz. %	124.13%	144.09%	159.22%	154.79%	128.60%	107.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,218,191	8,024,004	7,255,707	5,084,724	4,634,096	3,136,725	2,820,999	21.80%
YoY %	14.88%	10.59%	42.70%	9.72%	47.74%	11.19%	-	-
Horiz. %	326.77%	284.44%	257.20%	180.25%	164.27%	111.19%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	483,964	422,975	385,528	145,607	64,224	127,066	256,633	11.14%
YoY %	14.42%	9.71%	164.77%	126.72%	-49.46%	-50.49%	-	-
Horiz. %	188.58%	164.82%	150.23%	56.74%	25.03%	49.51%	100.00%	-
Div Payout %	36.60%	40.09%	48.86%	30.12%	18.50%	40.34%	82.99%	-
YoY %	-8.71%	-17.95%	62.22%	62.81%	-54.14%	-51.39%	-	-
Horiz. %	44.10%	48.31%	58.87%	36.29%	22.29%	48.61%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	9,218,191	8,024,004	7,255,707	5,084,724	4,634,096	3,136,725	2,820,999	21.80%
YoY %	14.88%	10.59%	42.70%	9.72%	47.74%	11.19%	-	-
Horiz. %	326.77%	284.44%	257.20%	180.25%	164.27%	111.19%	100.00%	-
NOSH	2,158,827	2,156,990	2,159,436	1,829,037	1,838,927	1,834,342	1,820,000	2.88%
YoY %	0.09%	-0.11%	18.06%	-0.54%	0.25%	0.79%	-	-
Horiz. %	118.62%	118.52%	118.65%	100.50%	101.04%	100.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	24.34%	18.05%	13.73%	11.29%	7.49%	8.09%	8.49%	-
YoY %	34.85%	31.46%	21.61%	50.73%	-7.42%	-4.71%	-	-
Horiz. %	286.69%	212.60%	161.72%	132.98%	88.22%	95.29%	100.00%	-
ROE	14.35%	13.15%	10.87%	9.51%	7.49%	10.04%	10.96%	-
YoY %	9.13%	20.98%	14.30%	26.97%	-25.40%	-8.39%	-	-
Horiz. %	130.93%	119.98%	99.18%	86.77%	68.34%	91.61%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	253.27	271.63	284.83	317.95	251.94	212.20	200.10	4.00%
YoY %	-6.76%	-4.63%	-10.42%	26.20%	18.73%	6.05%	-	-
Horiz. %	126.57%	135.75%	142.34%	158.90%	125.91%	106.05%	100.00%	-
EPS	61.26	48.91	36.54	26.43	18.88	17.17	16.99	23.81%
YoY %	25.25%	33.85%	38.25%	39.99%	9.96%	1.06%	-	-
Horiz. %	360.57%	287.88%	215.07%	155.56%	111.12%	101.06%	100.00%	-
DPS	22.45	19.60	17.85	8.00	3.50	7.00	14.00	8.18%
YoY %	14.54%	9.80%	123.13%	128.57%	-50.00%	-50.00%	-	-
Horiz. %	160.36%	140.00%	127.50%	57.14%	25.00%	50.00%	100.00%	-
NAPS	4.27	3.72	3.36	2.78	2.52	1.71	1.55	18.39%
YoY %	14.78%	10.71%	20.86%	10.32%	47.37%	10.32%	-	-
Horiz. %	275.48%	240.00%	216.77%	179.35%	162.58%	110.32%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,829,037
RPS	125.42	134.40	141.09	133.39	106.27	89.29	83.54	7.00%
YoY %	-6.68%	-4.74%	5.77%	25.52%	19.02%	6.88%	-	-
Horiz. %	150.13%	160.88%	168.89%	159.67%	127.21%	106.88%	100.00%	-
EPS	30.34	24.20	18.10	11.09	7.96	7.22	7.09	27.40%
YoY %	25.37%	33.70%	63.21%	39.32%	10.25%	1.83%	-	-
Horiz. %	427.93%	341.33%	255.29%	156.42%	112.27%	101.83%	100.00%	-
DPS	11.10	9.70	8.84	3.34	1.47	2.91	5.89	11.13%
YoY %	14.43%	9.73%	164.67%	127.21%	-49.48%	-50.59%	-	-
Horiz. %	188.46%	164.69%	150.08%	56.71%	24.96%	49.41%	100.00%	-
NAPS	2.1145	1.8406	1.6643	1.1664	1.063	0.7195	0.6471	21.80%
YoY %	14.88%	10.59%	42.69%	9.73%	47.74%	11.19%	-	-
Horiz. %	326.77%	284.44%	257.19%	180.25%	164.27%	111.19%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	5.64	3.54	4.78	4.78	2.43	2.30	2.27	-
P/RPS	2.23	1.30	1.68	1.50	0.96	1.08	1.13	11.99%
YoY %	71.54%	-22.62%	12.00%	56.25%	-11.11%	-4.42%	-	-
Horiz. %	197.35%	115.04%	148.67%	132.74%	84.96%	95.58%	100.00%	-
P/EPS	9.21	7.24	13.08	18.08	12.87	13.40	13.36	-6.00%
YoY %	27.21%	-44.65%	-27.65%	40.48%	-3.96%	0.30%	-	-
Horiz. %	68.94%	54.19%	97.90%	135.33%	96.33%	100.30%	100.00%	-
EY	10.86	13.82	7.64	5.53	7.77	7.47	7.49	6.38%
YoY %	-21.42%	80.89%	38.16%	-28.83%	4.02%	-0.27%	-	-
Horiz. %	144.99%	184.51%	102.00%	73.83%	103.74%	99.73%	100.00%	-
DY	3.98	5.54	3.73	1.67	1.44	3.04	6.17	-7.04%
YoY %	-28.16%	48.53%	123.35%	15.97%	-52.63%	-50.73%	-	-
Horiz. %	64.51%	89.79%	60.45%	27.07%	23.34%	49.27%	100.00%	-
P/NAPS	1.32	0.95	1.42	1.72	0.96	1.35	1.46	-1.66%
YoY %	38.95%	-33.10%	-17.44%	79.17%	-28.89%	-7.53%	-	-
Horiz. %	90.41%	65.07%	97.26%	117.81%	65.75%	92.47%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	19/05/09	20/05/08	21/05/07	22/05/06	25/05/05	27/05/04	-
Price	5.75	4.12	5.25	4.74	2.50	2.15	1.92	-
P/RPS	2.27	1.52	1.84	1.49	0.99	1.01	0.96	15.41%
YoY %	49.34%	-17.39%	23.49%	50.51%	-1.98%	5.21%	-	-
Horiz. %	236.46%	158.33%	191.67%	155.21%	103.12%	105.21%	100.00%	-
P/EPS	9.39	8.42	14.37	17.93	13.24	12.52	11.30	-3.03%
YoY %	11.52%	-41.41%	-19.85%	35.42%	5.75%	10.80%	-	-
Horiz. %	83.10%	74.51%	127.17%	158.67%	117.17%	110.80%	100.00%	-
EY	10.65	11.87	6.96	5.58	7.55	7.99	8.85	3.13%
YoY %	-10.28%	70.55%	24.73%	-26.09%	-5.51%	-9.72%	-	-
Horiz. %	120.34%	134.12%	78.64%	63.05%	85.31%	90.28%	100.00%	-
DY	3.90	4.76	3.40	1.69	1.40	3.26	7.29	-9.89%
YoY %	-18.07%	40.00%	101.18%	20.71%	-57.06%	-55.28%	-	-
Horiz. %	53.50%	65.29%	46.64%	23.18%	19.20%	44.72%	100.00%	-
P/NAPS	1.35	1.11	1.56	1.71	0.99	1.26	1.24	1.42%
YoY %	21.62%	-28.85%	-8.77%	72.73%	-21.43%	1.61%	-	-
Horiz. %	108.87%	89.52%	125.81%	137.90%	79.84%	101.61%	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