[RHBBANK] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	6,663,284	6,149,070	5,921,901	5,670,684	5,595,456	5,425,446	5,379,477	15.35%
YoY %	8.36%	3.84%	4.43%	1.34%	3.13%	0.85%	-	-
Horiz. %	123.86%	114.31%	110.08%	105.41%	104.01%	100.85%	100.00%	-
PBT	2,442,380	1,899,289	1,833,861	1,844,360	1,896,928	1,538,420	1,548,405	35.54%
YoY %	28.59%	3.57%	-0.57%	-2.77%	23.30%	-0.64%	-	-
Horiz. %	157.74%	122.66%	118.44%	119.11%	122.51%	99.36%	100.00%	-
Tax	-608,680	-470,744	-436,830	-457,958	-486,828	-329,814	-387,514	35.16%
YoY %	-29.30%	-7.76%	4.61%	5.93%	-47.61%	14.89%	-	-
Horiz. %	157.07%	121.48%	112.73%	118.18%	125.63%	85.11%	100.00%	-
NP	1,833,700	1,428,545	1,397,030	1,386,402	1,410,100	1,208,606	1,160,890	35.66%
YoY %	28.36%	2.26%	0.77%	-1.68%	16.67%	4.11%	-	-
Horiz. %	157.96%	123.06%	120.34%	119.43%	121.47%	104.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,831,004	1,420,258	1,386,817	1,377,520	1,398,920	1,201,363	1,153,305	36.12%
YoY %	28.92%	2.41%	0.67%	-1.53%	16.44%	4.17%	-	-
Horiz. %	158.76%	123.15%	120.25%	119.44%	121.30%	104.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	24.79%	23.82%	24.83%	25.66%	21.44%	25.03%	-
YoY %	0.52%	4.07%	-4.07%	-3.23%	19.68%	-14.34%	-	-
Horiz. %	99.56%	99.04%	95.17%	99.20%	102.52%	85.66%	100.00%	-
Total Cost	4,829,584	4,720,525	4,524,870	4,284,282	4,185,356	4,216,840	4,218,586	9.44%
YoY %	2.31%	4.32%	5.62%	2.36%	-0.75%	-0.04%	-	-
Horiz. %	114.48%	111.90%	107.26%	101.56%	99.21%	99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,635,570	9,963,325	9,647,424	9,298,260	9,218,191	8,698,040	8,391,587	1.93%
YoY %	-13.33%	3.27%	3.76%	0.87%	5.98%	3.65%	-	-
Horiz. %	102.91%	118.73%	114.97%	110.80%	109.85%	103.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	567,672	143,562	215,237	-	483,344	143,445	-
YoY %	-	295.42%	-33.30%	0.00%	-	236.95%	-	-
Horiz. %	-	395.74%	100.08%	150.05%	-	336.95%	100.00%	-
Div Payout %	-	39.97%	10.35%	15.63%	-	40.23%	12.44%	-
YoY %	-	286.18%	-33.78%	0.00%	-	223.39%	-	-
Horiz. %	-	321.30%	83.20%	125.64%	-	323.39%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	8,635,570	9,963,325	9,647,424	9,298,260	9,218,191	8,698,040	8,391,587	1.93%
YoY %	-13.33%	3.27%	3.76%	0.87%	5.98%	3.65%	-	-
Horiz. %	102.91%	118.73%	114.97%	110.80%	109.85%	103.65%	100.00%	-
NOSH	2,158,892	2,151,906	2,153,443	2,152,375	2,158,827	2,152,980	2,151,688	0.22%
YoY %	0.32%	-0.07%	0.05%	-0.30%	0.27%	0.06%	-	-
Horiz. %	100.33%	100.01%	100.08%	100.03%	100.33%	100.06%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	27.52%	23.23%	23.59%	24.45%	25.20%	22.28%	21.58%	-
YoY %	18.47%	-1.53%	-3.52%	-2.98%	13.11%	3.24%	-	-
Horiz. %	127.53%	107.65%	109.31%	113.30%	116.77%	103.24%	100.00%	-
ROE	21.20%	14.25%	14.38%	14.81%	15.18%	13.81%	13.74%	-
YoY %	48.77%	-0.90%	-2.90%	-2.44%	9.92%	0.51%	-	-
Horiz. %	154.29%	103.71%	104.66%	107.79%	110.48%	100.51%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	308.64	285.75	275.00	263.46	259.19	252.00	250.01	15.09%
YoY %	8.01%	3.91%	4.38%	1.65%	2.85%	0.80%	-	-
Horiz. %	123.45%	114.30%	110.00%	105.38%	103.67%	100.80%	100.00%	-
EPS	85.20	66.00	64.40	64.00	64.80	55.80	53.60	36.24%
YoY %	29.09%	2.48%	0.63%	-1.23%	16.13%	4.10%	-	-
Horiz. %	158.96%	123.13%	120.15%	119.40%	120.90%	104.10%	100.00%	-
DPS	0.00	26.38	6.67	10.00	0.00	22.45	6.67	-
YoY %	0.00%	295.50%	-33.30%	0.00%	0.00%	236.58%	-	-
Horiz. %	0.00%	395.50%	100.00%	149.93%	0.00%	336.58%	100.00%	-
NAPS	4.00	4.63	4.48	4.32	4.27	4.04	3.90	1.70%
YoY %	-13.61%	3.35%	3.70%	1.17%	5.69%	3.59%	-	-
Horiz. %	102.56%	118.72%	114.87%	110.77%	109.49%	103.59%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 2,159,426
RPS	152.85	141.05	135.84	130.08	128.35	124.45	123.40	15.35%
YoY %	8.37%	3.84%	4.43%	1.35%	3.13%	0.85%	-	-
Horiz. %	123.87%	114.30%	110.08%	105.41%	104.01%	100.85%	100.00%	-
EPS	42.00	32.58	31.81	31.60	32.09	27.56	26.46	36.11%
YoY %	28.91%	2.42%	0.66%	-1.53%	16.44%	4.16%	-	-
Horiz. %	158.73%	123.13%	120.22%	119.43%	121.28%	104.16%	100.00%	-
DPS	0.00	13.02	3.29	4.94	0.00	11.09	3.29	-
YoY %	0.00%	295.74%	-33.40%	0.00%	0.00%	237.08%	-	-
Horiz. %	0.00%	395.74%	100.00%	150.15%	0.00%	337.08%	100.00%	-
NAPS	1.9809	2.2854	2.213	2.1329	2.1145	1.9952	1.9249	1.93%
YoY %	-13.32%	3.27%	3.76%	0.87%	5.98%	3.65%	-	-
Horiz. %	102.91%	118.73%	114.97%	110.81%	109.85%	103.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	8.58	8.72	7.23	5.88	5.64	5.30	5.07	-
P/RPS	2.78	3.05	2.63	2.23	2.18	2.10	2.03	23.34%
YoY %	-8.85%	15.97%	17.94%	2.29%	3.81%	3.45%	-	-
Horiz. %	136.95%	150.25%	129.56%	109.85%	107.39%	103.45%	100.00%	-
P/EPS	10.12	13.21	11.23	9.19	8.70	9.50	9.46	4.60%
YoY %	-23.39%	17.63%	22.20%	5.63%	-8.42%	0.42%	-	-
Horiz. %	106.98%	139.64%	118.71%	97.15%	91.97%	100.42%	100.00%	-
EY	9.88	7.57	8.91	10.88	11.49	10.53	10.57	-4.40%
YoY %	30.52%	-15.04%	-18.11%	-5.31%	9.12%	-0.38%	-	-
Horiz. %	93.47%	71.62%	84.30%	102.93%	108.70%	99.62%	100.00%	-
DY	0.00	3.03	0.92	1.70	0.00	4.24	1.31	-
YoY %	0.00%	229.35%	-45.88%	0.00%	0.00%	223.66%	-	-
Horiz. %	0.00%	231.30%	70.23%	129.77%	0.00%	323.66%	100.00%	-
P/NAPS	2.15	1.88	1.61	1.36	1.32	1.31	1.30	39.89%
YoY %	14.36%	16.77%	18.38%	3.03%	0.76%	0.77%	-	-
Horiz. %	165.38%	144.62%	123.85%	104.62%	101.54%	100.77%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	24/05/11	22/02/11	29/11/10	24/08/10	31/05/10	25/02/10	18/11/09	-
Price	9.24	8.17	7.96	6.73	5.75	5.28	5.47	-
P/RPS	2.99	2.86	2.89	2.55	2.22	2.10	2.19	23.09%
YoY %	4.55%	-1.04%	13.33%	14.86%	5.71%	-4.11%	-	-
Horiz. %	136.53%	130.59%	131.96%	116.44%	101.37%	95.89%	100.00%	-
P/EPS	10.89	12.38	12.36	10.52	8.87	9.46	10.21	4.39%
YoY %	-12.04%	0.16%	17.49%	18.60%	-6.24%	-7.35%	-	-
Horiz. %	106.66%	121.25%	121.06%	103.04%	86.88%	92.65%	100.00%	-
EY	9.18	8.08	8.09	9.51	11.27	10.57	9.80	-4.26%
YoY %	13.61%	-0.12%	-14.93%	-15.62%	6.62%	7.86%	-	-
Horiz. %	93.67%	82.45%	82.55%	97.04%	115.00%	107.86%	100.00%	-
DY	0.00	3.23	0.84	1.49	0.00	4.25	1.22	-
YoY %	0.00%	284.52%	-43.62%	0.00%	0.00%	248.36%	-	-
Horiz. %	0.00%	264.75%	68.85%	122.13%	0.00%	348.36%	100.00%	-
P/NAPS	2.31	1.76	1.78	1.56	1.35	1.31	1.40	39.67%
YoY %	31.25%	-1.12%	14.10%	15.56%	3.05%	-6.43%	-	-
Horiz. %	165.00%	125.71%	127.14%	111.43%	96.43%	93.57%	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