[RHBBANK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Cumulative Result
Revenue	3,139,846	1,509,174	5,506,790	3,963,953	2,515,252	1,200,630	4,440,789	-20.68%
YoY %	108.05%	-72.59%	38.92%	57.60%	109.49%	-72.96%	-	-
Horiz. %	70.70%	33.98%	124.00%	89.26%	56.64%	27.04%	100.00%	-
PBT	560,942	273,501	829,849	602,178	405,574	203,290	578,649	-2.05%
YoY %	105.10%	-67.04%	37.81%	48.48%	99.51%	-64.87%	-	-
Horiz. %	96.94%	47.27%	143.41%	104.07%	70.09%	35.13%	100.00%	-
Tax	-145,331	-73,307	-233,952	-168,871	-116,730	-63,896	-262,871	-32.71%
YoY %	-98.25%	68.67%	-38.54%	-44.67%	-82.69%	75.69%	-	-
Horiz. %	55.29%	27.89%	89.00%	64.24%	44.41%	24.31%	100.00%	-
NP	415,611	200,194	595,897	433,307	288,844	139,394	315,778	20.15%
YoY %	107.60%	-66.40%	37.52%	50.01%	107.21%	-55.86%	-	-
Horiz. %	131.61%	63.40%	188.71%	137.22%	91.47%	44.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	308,521	146,323	438,310	314,568	212,232	101,141	315,778	-1.54%
YoY %	110.85%	-66.62%	39.34%	48.22%	109.84%	-67.97%	-	-
Horiz. %	97.70%	46.34%	138.80%	99.62%	67.21%	32.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.91%	26.80%	28.19%	28.04%	28.78%	31.43%	45.43%	-
YoY %	-3.32%	-4.93%	0.53%	-2.57%	-8.43%	-30.82%	-	-
Horiz. %	57.03%	58.99%	62.05%	61.72%	63.35%	69.18%	100.00%	-
Total Cost	2,724,235	1,308,980	4,910,893	3,530,646	2,226,408	1,061,236	4,125,011	-24.22%
YoY %	108.12%	-73.35%	39.09%	58.58%	109.79%	-74.27%	-	-
Horiz. %	66.04%	31.73%	119.05%	85.59%	53.97%	25.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,148,101	5,084,724	4,930,987	4,782,161	4,702,036	4,634,096	5,512,425	-4.46%
YoY %	1.25%	3.12%	3.11%	1.70%	1.47%	-15.93%	-	-
Horiz. %	93.39%	92.24%	89.45%	86.75%	85.30%	84.07%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	91,278	-	146,103	36,366	36,591	-	63,885	26.93%
YoY %	0.00%	-	301.76%	-0.61%	0.00%	-	-	-
Horiz. %	142.88%	-	228.70%	56.92%	57.28%	-	100.00%	-
Div Payout %	29.59%	-	33.33%	11.56%	17.24%	-	20.23%	-
YoY %	0.00%	-	188.32%	-32.95%	0.00%	-	-	-
Horiz. %	146.27%	-	164.76%	57.14%	85.22%	-	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	5,148,101	5,084,724	4,930,987	4,782,161	4,702,036	4,634,096	5,512,425	-4.46%
YoY %	1.25%	3.12%	3.11%	1.70%	1.47%	-15.93%	-	-
Horiz. %	93.39%	92.24%	89.45%	86.75%	85.30%	84.07%	100.00%	-
NOSH	1,825,568	1,829,037	1,826,291	1,818,312	1,829,586	1,838,927	1,825,306	0.00%
YoY %	-0.19%	0.15%	0.44%	-0.62%	-0.51%	0.75%	-	-
Horiz. %	100.01%	100.20%	100.05%	99.62%	100.23%	100.75%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	13.24%	13.27%	10.82%	10.93%	11.48%	11.61%	7.11%	-
YoY %	-0.23%	22.64%	-1.01%	-4.79%	-1.12%	63.29%	-	-
Horiz. %	186.22%	186.64%	152.18%	153.73%	161.46%	163.29%	100.00%	-
ROE	5.99%	2.88%	8.89%	6.58%	4.51%	2.18%	5.73%	-
YoY %	107.99%	-67.60%	35.11%	45.90%	106.88%	-61.95%	-	-
Horiz. %	104.54%	50.26%	155.15%	114.83%	78.71%	38.05%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	171.99	82.51	301.53	218.00	137.48	65.29	243.29	-20.69%
YoY %	108.45%	-72.64%	38.32%	58.57%	110.57%	-73.16%	-	-
Horiz. %	70.69%	33.91%	123.94%	89.60%	56.51%	26.84%	100.00%	-
EPS	16.90	8.00	24.00	17.30	11.60	5.50	17.30	-1.55%
YoY %	111.25%	-66.67%	38.73%	49.14%	110.91%	-68.21%	-	-
Horiz. %	97.69%	46.24%	138.73%	100.00%	67.05%	31.79%	100.00%	-
DPS	5.00	0.00	8.00	2.00	2.00	0.00	3.50	26.92%
YoY %	0.00%	0.00%	300.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	142.86%	0.00%	228.57%	57.14%	57.14%	0.00%	100.00%	-
NAPS	2.82	2.78	2.70	2.63	2.57	2.52	3.02	-4.47%
YoY %	1.44%	2.96%	2.66%	2.33%	1.98%	-16.56%	-	-
Horiz. %	93.38%	92.05%	89.40%	87.09%	85.10%	83.44%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,827,428
RPS	72.02	34.62	126.32	90.93	57.70	27.54	101.86	-20.68%
YoY %	108.03%	-72.59%	38.92%	57.59%	109.51%	-72.96%	-	-
Horiz. %	70.70%	33.99%	124.01%	89.27%	56.65%	27.04%	100.00%	-
EPS	7.08	3.36	10.05	7.22	4.87	2.32	7.24	-1.48%
YoY %	110.71%	-66.57%	39.20%	48.25%	109.91%	-67.96%	-	-
Horiz. %	97.79%	46.41%	138.81%	99.72%	67.27%	32.04%	100.00%	-
DPS	2.09	0.00	3.35	0.83	0.84	0.00	1.47	26.52%
YoY %	0.00%	0.00%	303.61%	-1.19%	0.00%	0.00%	-	-
Horiz. %	142.18%	0.00%	227.89%	56.46%	57.14%	0.00%	100.00%	-
NAPS	1.1809	1.1664	1.1311	1.097	1.0786	1.063	1.2645	-4.46%
YoY %	1.24%	3.12%	3.11%	1.71%	1.47%	-15.94%	-	-
Horiz. %	93.39%	92.24%	89.45%	86.75%	85.30%	84.06%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	4.82	4.78	3.42	2.84	2.75	2.43	2.21	-
P/RPS	2.80	5.79	1.13	1.30	2.00	3.72	0.91	111.98%
YoY %	-51.64%	412.39%	-13.08%	-35.00%	-46.24%	308.79%	-	-
Horiz. %	307.69%	636.26%	124.18%	142.86%	219.78%	408.79%	100.00%	-
P/EPS	28.52	59.75	14.25	16.42	23.71	44.18	12.77	71.11%
YoY %	-52.27%	319.30%	-13.22%	-30.75%	-46.33%	245.97%	-	-
Horiz. %	223.34%	467.89%	111.59%	128.58%	185.67%	345.97%	100.00%	-
EY	3.51	1.67	7.02	6.09	4.22	2.26	7.83	-41.51%
YoY %	110.18%	-76.21%	15.27%	44.31%	86.73%	-71.14%	-	-
Horiz. %	44.83%	21.33%	89.66%	77.78%	53.90%	28.86%	100.00%	-
DY	1.04	0.00	2.34	0.70	0.73	0.00	1.58	-24.38%
YoY %	0.00%	0.00%	234.29%	-4.11%	0.00%	0.00%	-	-
Horiz. %	65.82%	0.00%	148.10%	44.30%	46.20%	0.00%	100.00%	-
P/NAPS	1.71	1.72	1.27	1.08	1.07	0.96	0.73	76.65%
YoY %	-0.58%	35.43%	17.59%	0.93%	11.46%	31.51%	-	-
Horiz. %	234.25%	235.62%	173.97%	147.95%	146.58%	131.51%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	27/08/07	21/05/07	28/02/07	21/11/06	29/08/06	22/05/06	28/02/06	-
Price	5.30	4.74	4.38	3.34	2.70	2.50	2.46	-
P/RPS	3.08	5.74	1.45	1.53	1.96	3.83	1.01	110.72%
YoY %	-46.34%	295.86%	-5.23%	-21.94%	-48.83%	279.21%	-	-
Horiz. %	304.95%	568.32%	143.56%	151.49%	194.06%	379.21%	100.00%	-
P/EPS	31.36	59.25	18.25	19.31	23.28	45.45	14.22	69.67%
YoY %	-47.07%	224.66%	-5.49%	-17.05%	-48.78%	219.62%	-	-
Horiz. %	220.53%	416.67%	128.34%	135.79%	163.71%	319.62%	100.00%	-
EY	3.19	1.69	5.48	5.18	4.30	2.20	7.03	-41.03%
YoY %	88.76%	-69.16%	5.79%	20.47%	95.45%	-68.71%	-	-
Horiz. %	45.38%	24.04%	77.95%	73.68%	61.17%	31.29%	100.00%	-
DY	0.94	0.00	1.83	0.60	0.74	0.00	1.42	-24.10%
YoY %	0.00%	0.00%	205.00%	-18.92%	0.00%	0.00%	-	-
Horiz. %	66.20%	0.00%	128.87%	42.25%	52.11%	0.00%	100.00%	-
P/NAPS	1.88	1.71	1.62	1.27	1.05	0.99	0.81	75.57%
YoY %	9.94%	5.56%	27.56%	20.95%	6.06%	22.22%	-	-
Horiz. %	232.10%	211.11%	200.00%	156.79%	129.63%	122.22%	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