[RHBBANK] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	6,006,373	6,003,554	6,012,052	6,156,821	6,187,532	6,279,692	6,036,696	-0.33%
YoY %	0.05%	-0.14%	-2.35%	-0.50%	-1.47%	4.03%	-	-
Horiz. %	99.50%	99.45%	99.59%	101.99%	102.50%	104.03%	100.00%	-
PBT	1,547,326	1,343,526	1,239,508	1,136,913	1,161,010	1,121,884	1,094,004	25.92%
YoY %	15.17%	8.39%	9.02%	-2.08%	3.49%	2.55%	-	-
Horiz. %	141.44%	122.81%	113.30%	103.92%	106.12%	102.55%	100.00%	-
Tax	-409,913	-354,596	-349,152	-314,848	-297,466	-290,662	-293,228	24.94%
YoY %	-15.60%	-1.56%	-10.90%	-5.84%	-2.34%	0.88%	-	-
Horiz. %	139.79%	120.93%	119.07%	107.37%	101.45%	99.12%	100.00%	-
NP	1,137,413	988,930	890,356	822,065	863,544	831,222	800,776	26.27%
YoY %	15.01%	11.07%	8.31%	-4.80%	3.89%	3.80%	-	-
Horiz. %	142.04%	123.50%	111.19%	102.66%	107.84%	103.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,135,780	986,982	889,688	712,930	719,666	617,042	585,292	55.39%
YoY %	15.08%	10.94%	24.79%	-0.94%	16.63%	5.42%	-	-
Horiz. %	194.05%	168.63%	152.01%	121.81%	122.96%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.49%	26.39%	28.17%	27.69%	25.62%	25.91%	26.80%	-
YoY %	0.38%	-6.32%	1.73%	8.08%	-1.12%	-3.32%	-	-
Horiz. %	98.84%	98.47%	105.11%	103.32%	95.60%	96.68%	100.00%	-
Total Cost	4,868,960	5,014,624	5,121,696	5,334,756	5,323,988	5,448,470	5,235,920	-4.71%
YoY %	-2.90%	-2.09%	-3.99%	0.20%	-2.28%	4.06%	-	-
Horiz. %	92.99%	95.77%	97.82%	101.89%	101.68%	104.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,528,844	7,219,191	7,255,707	6,511,958	6,156,051	5,148,101	5,084,724	29.81%
YoY %	4.29%	-0.50%	11.42%	5.78%	19.58%	1.25%	-	-
Horiz. %	148.07%	141.98%	142.70%	128.07%	121.07%	101.25%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	258,131	387,896	-	270,833	128,972	182,556	-	-
YoY %	-33.45%	0.00%	-	109.99%	-29.35%	0.00%	-	-
Horiz. %	141.40%	212.48%	-	148.36%	70.65%	100.00%	-	-
Div Payout %	22.73%	39.30%	-	37.99%	17.92%	29.59%	-	-
YoY %	-42.16%	0.00%	-	112.00%	-39.44%	0.00%	-	-
Horiz. %	76.82%	132.82%	-	128.39%	60.56%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	7,528,844	7,219,191	7,255,707	6,511,958	6,156,051	5,148,101	5,084,724	29.81%
YoY %	4.29%	-0.50%	11.42%	5.78%	19.58%	1.25%	-	-
Horiz. %	148.07%	141.98%	142.70%	128.07%	121.07%	101.25%	100.00%	-
NOSH	2,151,098	2,154,982	2,159,436	1,991,424	1,934,587	1,825,568	1,829,037	11.38%
YoY %	-0.18%	-0.21%	8.44%	2.94%	5.97%	-0.19%	-	-
Horiz. %	117.61%	117.82%	118.06%	108.88%	105.77%	99.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	18.94%	16.47%	14.81%	13.35%	13.96%	13.24%	13.27%	-
YoY %	15.00%	11.21%	10.94%	-4.37%	5.44%	-0.23%	-	-
Horiz. %	142.73%	124.11%	111.61%	100.60%	105.20%	99.77%	100.00%	-
ROE	15.09%	13.67%	12.26%	10.95%	11.69%	11.99%	11.51%	-
YoY %	10.39%	11.50%	11.96%	-6.33%	-2.50%	4.17%	-	-
Horiz. %	131.10%	118.77%	106.52%	95.13%	101.56%	104.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	279.22	278.59	278.41	309.17	319.84	343.99	330.05	-10.52%
YoY %	0.23%	0.06%	-9.95%	-3.34%	-7.02%	4.22%	-	-
Horiz. %	84.60%	84.41%	84.35%	93.67%	96.91%	104.22%	100.00%	-
EPS	52.80	45.80	41.20	35.80	37.20	33.80	32.00	39.50%
YoY %	15.28%	11.17%	15.08%	-3.76%	10.06%	5.62%	-	-
Horiz. %	165.00%	143.12%	128.75%	111.87%	116.25%	105.62%	100.00%	-
DPS	12.00	18.00	0.00	13.60	6.67	10.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	103.90%	-33.30%	0.00%	-	-
Horiz. %	120.00%	180.00%	0.00%	136.00%	66.70%	100.00%	-	-
NAPS	3.50	3.35	3.36	3.27	3.1821	2.82	2.78	16.54%
YoY %	4.48%	-0.30%	2.75%	2.76%	12.84%	1.44%	-	-
Horiz. %	125.90%	120.50%	120.86%	117.63%	114.46%	101.44%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,164,750
RPS	137.76	137.70	137.89	141.21	141.92	144.03	138.46	-0.33%
YoY %	0.04%	-0.14%	-2.35%	-0.50%	-1.46%	4.02%	-	-
Horiz. %	99.49%	99.45%	99.59%	101.99%	102.50%	104.02%	100.00%	-
EPS	26.05	22.64	20.41	16.35	16.51	14.15	13.42	55.42%
YoY %	15.06%	10.93%	24.83%	-0.97%	16.68%	5.44%	-	-
Horiz. %	194.11%	168.70%	152.09%	121.83%	123.03%	105.44%	100.00%	-
DPS	5.92	8.90	0.00	6.21	2.96	4.19	0.00	-
YoY %	-33.48%	0.00%	0.00%	109.80%	-29.36%	0.00%	-	-
Horiz. %	141.29%	212.41%	0.00%	148.21%	70.64%	100.00%	-	-
NAPS	1.7268	1.6558	1.6642	1.4936	1.4119	1.1808	1.1662	29.81%
YoY %	4.29%	-0.50%	11.42%	5.79%	19.57%	1.25%	-	-
Horiz. %	148.07%	141.98%	142.70%	128.07%	121.07%	101.25%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	4.00	4.22	4.78	5.85	6.00	4.82	4.78	-
P/RPS	1.43	1.51	1.72	1.89	1.88	1.40	1.45	-0.91%
YoY %	-5.30%	-12.21%	-8.99%	0.53%	34.29%	-3.45%	-	-
Horiz. %	98.62%	104.14%	118.62%	130.34%	129.66%	96.55%	100.00%	-
P/EPS	7.58	9.21	11.60	16.34	16.13	14.26	14.94	-36.30%
YoY %	-17.70%	-20.60%	-29.01%	1.30%	13.11%	-4.55%	-	-
Horiz. %	50.74%	61.65%	77.64%	109.37%	107.97%	95.45%	100.00%	-
EY	13.20	10.85	8.62	6.12	6.20	7.01	6.69	57.11%
YoY %	21.66%	25.87%	40.85%	-1.29%	-11.55%	4.78%	-	-
Horiz. %	197.31%	162.18%	128.85%	91.48%	92.68%	104.78%	100.00%	-
DY	3.00	4.27	0.00	2.32	1.11	2.07	0.00	-
YoY %	-29.74%	0.00%	0.00%	109.01%	-46.38%	0.00%	-	-
Horiz. %	144.93%	206.28%	0.00%	112.08%	53.62%	100.00%	-	-
P/NAPS	1.14	1.26	1.42	1.79	1.89	1.71	1.72	-23.92%
YoY %	-9.52%	-11.27%	-20.67%	-5.29%	10.53%	-0.58%	-	-
Horiz. %	66.28%	73.26%	82.56%	104.07%	109.88%	99.42%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	29/08/08	20/05/08	28/02/08	19/11/07	27/08/07	21/05/07	-
Price	3.64	4.18	5.25	5.20	5.75	5.30	4.74	-
P/RPS	1.30	1.50	1.89	1.68	1.80	1.54	1.44	-6.57%
YoY %	-13.33%	-20.63%	12.50%	-6.67%	16.88%	6.94%	-	-
Horiz. %	90.28%	104.17%	131.25%	116.67%	125.00%	106.94%	100.00%	-
P/EPS	6.89	9.13	12.74	14.53	15.46	15.68	14.81	-39.87%
YoY %	-24.53%	-28.34%	-12.32%	-6.02%	-1.40%	5.87%	-	-
Horiz. %	46.52%	61.65%	86.02%	98.11%	104.39%	105.87%	100.00%	-
EY	14.51	10.96	7.85	6.88	6.47	6.38	6.75	66.32%
YoY %	32.39%	39.62%	14.10%	6.34%	1.41%	-5.48%	-	-
Horiz. %	214.96%	162.37%	116.30%	101.93%	95.85%	94.52%	100.00%	-
DY	3.30	4.31	0.00	2.62	1.16	1.89	0.00	-
YoY %	-23.43%	0.00%	0.00%	125.86%	-38.62%	0.00%	-	-
Horiz. %	174.60%	228.04%	0.00%	138.62%	61.38%	100.00%	-	-
P/NAPS	1.04	1.25	1.56	1.59	1.81	1.88	1.71	-28.15%
YoY %	-16.80%	-19.87%	-1.89%	-12.15%	-3.72%	9.94%	-	-
Horiz. %	60.82%	73.10%	91.23%	92.98%	105.85%	109.94%	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