[RHBBANK] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	6,003,554	6,012,052	6,156,821	6,187,532	6,279,692	6,036,696	5,506,790	5.93%
YoY %	-0.14%	-2.35%	-0.50%	-1.47%	4.03%	9.62%	-	-
Horiz. %	109.02%	109.18%	111.80%	112.36%	114.04%	109.62%	100.00%	-
PBT	1,343,526	1,239,508	1,136,913	1,161,010	1,121,884	1,094,004	829,849	37.91%
YoY %	8.39%	9.02%	-2.08%	3.49%	2.55%	31.83%	-	-
Horiz. %	161.90%	149.37%	137.00%	139.91%	135.19%	131.83%	100.00%	-
Tax	-354,596	-349,152	-314,848	-297,466	-290,662	-293,228	-233,952	31.98%
YoY %	-1.56%	-10.90%	-5.84%	-2.34%	0.88%	-25.34%	-	-
Horiz. %	151.57%	149.24%	134.58%	127.15%	124.24%	125.34%	100.00%	-
NP	988,930	890,356	822,065	863,544	831,222	800,776	595,897	40.21%
YoY %	11.07%	8.31%	-4.80%	3.89%	3.80%	34.38%	-	-
Horiz. %	165.96%	149.41%	137.95%	144.91%	139.49%	134.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	986,982	889,688	712,930	719,666	617,042	585,292	438,310	71.88%
YoY %	10.94%	24.79%	-0.94%	16.63%	5.42%	33.53%	-	-
Horiz. %	225.18%	202.98%	162.65%	164.19%	140.78%	133.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.39%	28.17%	27.69%	25.62%	25.91%	26.80%	28.19%	-
YoY %	-6.32%	1.73%	8.08%	-1.12%	-3.32%	-4.93%	-	-
Horiz. %	93.61%	99.93%	98.23%	90.88%	91.91%	95.07%	100.00%	-
Total Cost	5,014,624	5,121,696	5,334,756	5,323,988	5,448,470	5,235,920	4,910,893	1.40%
YoY %	-2.09%	-3.99%	0.20%	-2.28%	4.06%	6.62%	-	-
Horiz. %	102.11%	104.29%	108.63%	108.41%	110.95%	106.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,219,191	7,255,707	6,511,958	6,156,051	5,148,101	5,084,724	4,930,987	28.96%
YoY %	-0.50%	11.42%	5.78%	19.58%	1.25%	3.12%	-	-
Horiz. %	146.40%	147.15%	132.06%	124.84%	104.40%	103.12%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	387,896	-	270,833	128,972	182,556	-	146,103	91.85%
YoY %	0.00%	-	109.99%	-29.35%	0.00%	-	-	-
Horiz. %	265.49%	-	185.37%	88.27%	124.95%	-	100.00%	-
Div Payout %	39.30%	-	37.99%	17.92%	29.59%	-	33.33%	-
YoY %	0.00%	-	112.00%	-39.44%	0.00%	-	-	-
Horiz. %	117.91%	-	113.98%	53.77%	88.78%	-	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	7,219,191	7,255,707	6,511,958	6,156,051	5,148,101	5,084,724	4,930,987	28.96%
YoY %	-0.50%	11.42%	5.78%	19.58%	1.25%	3.12%	-	-
Horiz. %	146.40%	147.15%	132.06%	124.84%	104.40%	103.12%	100.00%	-
NOSH	2,154,982	2,159,436	1,991,424	1,934,587	1,825,568	1,829,037	1,826,291	11.67%
YoY %	-0.21%	8.44%	2.94%	5.97%	-0.19%	0.15%	-	-
Horiz. %	118.00%	118.24%	109.04%	105.93%	99.96%	100.15%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	16.47%	14.81%	13.35%	13.96%	13.24%	13.27%	10.82%	-
YoY %	11.21%	10.94%	-4.37%	5.44%	-0.23%	22.64%	-	-
Horiz. %	152.22%	136.88%	123.38%	129.02%	122.37%	122.64%	100.00%	-
ROE	13.67%	12.26%	10.95%	11.69%	11.99%	11.51%	8.89%	-
YoY %	11.50%	11.96%	-6.33%	-2.50%	4.17%	29.47%	-	-
Horiz. %	153.77%	137.91%	123.17%	131.50%	134.87%	129.47%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	278.59	278.41	309.17	319.84	343.99	330.05	301.53	-5.14%
YoY %	0.06%	-9.95%	-3.34%	-7.02%	4.22%	9.46%	-	-
Horiz. %	92.39%	92.33%	102.53%	106.07%	114.08%	109.46%	100.00%	-
EPS	45.80	41.20	35.80	37.20	33.80	32.00	24.00	53.91%
YoY %	11.17%	15.08%	-3.76%	10.06%	5.62%	33.33%	-	-
Horiz. %	190.83%	171.67%	149.17%	155.00%	140.83%	133.33%	100.00%	-
DPS	18.00	0.00	13.60	6.67	10.00	0.00	8.00	71.79%
YoY %	0.00%	0.00%	103.90%	-33.30%	0.00%	0.00%	-	-
Horiz. %	225.00%	0.00%	170.00%	83.38%	125.00%	0.00%	100.00%	-
NAPS	3.35	3.36	3.27	3.1821	2.82	2.78	2.70	15.48%
YoY %	-0.30%	2.75%	2.76%	12.84%	1.44%	2.96%	-	-
Horiz. %	124.07%	124.44%	121.11%	117.86%	104.44%	102.96%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,161,018
RPS	137.70	137.89	141.21	141.92	144.03	138.46	126.30	5.93%
YoY %	-0.14%	-2.35%	-0.50%	-1.46%	4.02%	9.63%	-	-
Horiz. %	109.03%	109.18%	111.81%	112.37%	114.04%	109.63%	100.00%	-
EPS	22.64	20.41	16.35	16.51	14.15	13.42	10.05	71.93%
YoY %	10.93%	24.83%	-0.97%	16.68%	5.44%	33.53%	-	-
Horiz. %	225.27%	203.08%	162.69%	164.28%	140.80%	133.53%	100.00%	-
DPS	8.90	0.00	6.21	2.96	4.19	0.00	3.35	91.93%
YoY %	0.00%	0.00%	109.80%	-29.36%	0.00%	0.00%	-	-
Horiz. %	265.67%	0.00%	185.37%	88.36%	125.07%	0.00%	100.00%	-
NAPS	1.6558	1.6642	1.4936	1.4119	1.1808	1.1662	1.131	28.96%
YoY %	-0.50%	11.42%	5.79%	19.57%	1.25%	3.11%	-	-
Horiz. %	146.40%	147.14%	132.06%	124.84%	104.40%	103.11%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	4.22	4.78	5.85	6.00	4.82	4.78	3.42	-
P/RPS	1.51	1.72	1.89	1.88	1.40	1.45	1.13	21.34%
YoY %	-12.21%	-8.99%	0.53%	34.29%	-3.45%	28.32%	-	-
Horiz. %	133.63%	152.21%	167.26%	166.37%	123.89%	128.32%	100.00%	-
P/EPS	9.21	11.60	16.34	16.13	14.26	14.94	14.25	-25.26%
YoY %	-20.60%	-29.01%	1.30%	13.11%	-4.55%	4.84%	-	-
Horiz. %	64.63%	81.40%	114.67%	113.19%	100.07%	104.84%	100.00%	-
EY	10.85	8.62	6.12	6.20	7.01	6.69	7.02	33.71%
YoY %	25.87%	40.85%	-1.29%	-11.55%	4.78%	-4.70%	-	-
Horiz. %	154.56%	122.79%	87.18%	88.32%	99.86%	95.30%	100.00%	-
DY	4.27	0.00	2.32	1.11	2.07	0.00	2.34	49.38%
YoY %	0.00%	0.00%	109.01%	-46.38%	0.00%	0.00%	-	-
Horiz. %	182.48%	0.00%	99.15%	47.44%	88.46%	0.00%	100.00%	-
P/NAPS	1.26	1.42	1.79	1.89	1.71	1.72	1.27	-0.52%
YoY %	-11.27%	-20.67%	-5.29%	10.53%	-0.58%	35.43%	-	-
Horiz. %	99.21%	111.81%	140.94%	148.82%	134.65%	135.43%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	20/05/08	28/02/08	19/11/07	27/08/07	21/05/07	28/02/07	-
Price	4.18	5.25	5.20	5.75	5.30	4.74	4.38	-
P/RPS	1.50	1.89	1.68	1.80	1.54	1.44	1.45	2.28%
YoY %	-20.63%	12.50%	-6.67%	16.88%	6.94%	-0.69%	-	-
Horiz. %	103.45%	130.34%	115.86%	124.14%	106.21%	99.31%	100.00%	-
P/EPS	9.13	12.74	14.53	15.46	15.68	14.81	18.25	-37.00%
YoY %	-28.34%	-12.32%	-6.02%	-1.40%	5.87%	-18.85%	-	-
Horiz. %	50.03%	69.81%	79.62%	84.71%	85.92%	81.15%	100.00%	-
EY	10.96	7.85	6.88	6.47	6.38	6.75	5.48	58.80%
YoY %	39.62%	14.10%	6.34%	1.41%	-5.48%	23.18%	-	-
Horiz. %	200.00%	143.25%	125.55%	118.07%	116.42%	123.18%	100.00%	-
DY	4.31	0.00	2.62	1.16	1.89	0.00	1.83	77.11%
YoY %	0.00%	0.00%	125.86%	-38.62%	0.00%	0.00%	-	-
Horiz. %	235.52%	0.00%	143.17%	63.39%	103.28%	0.00%	100.00%	-
P/NAPS	1.25	1.56	1.59	1.81	1.88	1.71	1.62	-15.88%
YoY %	-19.87%	-1.89%	-12.15%	-3.72%	9.94%	5.56%	-	-
Horiz. %	77.16%	96.30%	98.15%	111.73%	116.05%	105.56%	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