[RHBBANK] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	3,833,865	1,902,606	7,153,144	5,231,831	3,458,437	1,665,821	6,149,070	-27.03%
YoY %	101.51%	-73.40%	36.72%	51.28%	107.61%	-72.91%	-	-
Horiz. %	62.35%	30.94%	116.33%	85.08%	56.24%	27.09%	100.00%	-
PBT	1,183,957	580,723	2,249,878	1,681,180	1,121,449	610,595	1,899,289	-27.04%
YoY %	103.88%	-74.19%	33.83%	49.91%	83.66%	-67.85%	-	-
Horiz. %	62.34%	30.58%	118.46%	88.52%	59.05%	32.15%	100.00%	-
Tax	-293,275	-144,227	-559,846	-414,004	-280,811	-152,170	-470,744	-27.07%
YoY %	-103.34%	74.24%	-35.23%	-47.43%	-84.54%	67.67%	-	-
Horiz. %	62.30%	30.64%	118.93%	87.95%	59.65%	32.33%	100.00%	-
NP	890,682	436,496	1,690,032	1,267,176	840,638	458,425	1,428,545	-27.03%
YoY %	104.05%	-74.17%	33.37%	50.74%	83.38%	-67.91%	-	-
Horiz. %	62.35%	30.56%	118.30%	88.70%	58.85%	32.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	889,396	435,551	1,687,913	1,265,364	839,149	457,751	1,420,258	-26.82%
YoY %	104.20%	-74.20%	33.39%	50.79%	83.32%	-67.77%	-	-
Horiz. %	62.62%	30.67%	118.85%	89.09%	59.08%	32.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.77%	24.84%	24.88%	24.63%	25.04%	24.92%	24.79%	-
YoY %	-0.28%	-0.16%	1.02%	-1.64%	0.48%	0.52%	-	-
Horiz. %	99.92%	100.20%	100.36%	99.35%	101.01%	100.52%	100.00%	-
Total Cost	2,943,183	1,466,110	5,463,112	3,964,655	2,617,799	1,207,396	4,720,525	-27.03%
YoY %	100.75%	-73.16%	37.80%	51.45%	116.81%	-74.42%	-	-
Horiz. %	62.35%	31.06%	115.73%	83.99%	55.46%	25.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,270,575	12,010,649	11,484,920	10,858,258	8,654,517	8,635,570	9,963,325	14.91%
YoY %	2.16%	4.58%	5.77%	25.46%	0.22%	-13.33%	-	-
Horiz. %	123.16%	120.55%	115.27%	108.98%	86.86%	86.67%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	132,416	-	553,760	173,732	173,090	-	567,672	-62.14%
YoY %	0.00%	-	218.74%	0.37%	0.00%	-	-	-
Horiz. %	23.33%	-	97.55%	30.60%	30.49%	-	100.00%	-
Div Payout %	14.89%	-	32.81%	13.73%	20.63%	-	39.97%	-
YoY %	0.00%	-	138.97%	-33.45%	0.00%	-	-	-
Horiz. %	37.25%	-	82.09%	34.35%	51.61%	-	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	12,270,575	12,010,649	11,484,920	10,858,258	8,654,517	8,635,570	9,963,325	14.91%
YoY %	2.16%	4.58%	5.77%	25.46%	0.22%	-13.33%	-	-
Horiz. %	123.16%	120.55%	115.27%	108.98%	86.86%	86.67%	100.00%	-
NOSH	2,206,938	2,199,752	2,179,301	2,171,651	2,163,629	2,158,892	2,151,906	1.69%
YoY %	0.33%	0.94%	0.35%	0.37%	0.22%	0.32%	-	-
Horiz. %	102.56%	102.22%	101.27%	100.92%	100.54%	100.32%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	23.23%	22.94%	23.63%	24.22%	24.31%	27.52%	23.23%	-
YoY %	1.26%	-2.92%	-2.44%	-0.37%	-11.66%	18.47%	-	-
Horiz. %	100.00%	98.75%	101.72%	104.26%	104.65%	118.47%	100.00%	-
ROE	7.25%	3.63%	14.70%	11.65%	9.70%	5.30%	14.25%	-
YoY %	99.72%	-75.31%	26.18%	20.10%	83.02%	-62.81%	-	-
Horiz. %	50.88%	25.47%	103.16%	81.75%	68.07%	37.19%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	173.72	86.49	328.23	240.91	159.84	77.16	285.75	-28.25%
YoY %	100.86%	-73.65%	36.25%	50.72%	107.15%	-73.00%	-	-
Horiz. %	60.79%	30.27%	114.87%	84.31%	55.94%	27.00%	100.00%	-
EPS	40.30	19.80	77.50	58.20	38.80	21.30	66.00	-28.04%
YoY %	103.54%	-74.45%	33.16%	50.00%	82.16%	-67.73%	-	-
Horiz. %	61.06%	30.00%	117.42%	88.18%	58.79%	32.27%	100.00%	-
DPS	6.00	0.00	25.41	8.00	8.00	0.00	26.38	-62.77%
YoY %	0.00%	0.00%	217.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	22.74%	0.00%	96.32%	30.33%	30.33%	0.00%	100.00%	-
NAPS	5.56	5.46	5.27	5.00	4.00	4.00	4.63	12.99%
YoY %	1.83%	3.61%	5.40%	25.00%	0.00%	-13.61%	-	-
Horiz. %	120.09%	117.93%	113.82%	107.99%	86.39%	86.39%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,188,395
RPS	87.94	43.64	164.08	120.01	79.33	38.21	141.05	-27.04%
YoY %	101.51%	-73.40%	36.72%	51.28%	107.62%	-72.91%	-	-
Horiz. %	62.35%	30.94%	116.33%	85.08%	56.24%	27.09%	100.00%	-
EPS	20.40	9.99	38.72	29.03	19.25	10.50	32.58	-26.83%
YoY %	104.20%	-74.20%	33.38%	50.81%	83.33%	-67.77%	-	-
Horiz. %	62.62%	30.66%	118.85%	89.10%	59.09%	32.23%	100.00%	-
DPS	3.04	0.00	12.70	3.99	3.97	0.00	13.02	-62.11%
YoY %	0.00%	0.00%	218.30%	0.50%	0.00%	0.00%	-	-
Horiz. %	23.35%	0.00%	97.54%	30.65%	30.49%	0.00%	100.00%	-
NAPS	2.8147	2.7551	2.6345	2.4907	1.9852	1.9809	2.2854	14.91%
YoY %	2.16%	4.58%	5.77%	25.46%	0.22%	-13.32%	-	-
Horiz. %	123.16%	120.55%	115.28%	108.98%	86.86%	86.68%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	7.40	7.70	7.48	7.00	9.16	8.58	8.72	-
P/RPS	4.26	8.90	2.28	2.91	5.73	11.12	3.05	24.97%
YoY %	-52.13%	290.35%	-21.65%	-49.21%	-48.47%	264.59%	-	-
Horiz. %	139.67%	291.80%	74.75%	95.41%	187.87%	364.59%	100.00%	-
P/EPS	18.36	38.89	9.66	12.01	23.62	40.47	13.21	24.56%
YoY %	-52.79%	302.59%	-19.57%	-49.15%	-41.64%	206.36%	-	-
Horiz. %	138.99%	294.40%	73.13%	90.92%	178.80%	306.36%	100.00%	-
EY	5.45	2.57	10.35	8.32	4.23	2.47	7.57	-19.68%
YoY %	112.06%	-75.17%	24.40%	96.69%	71.26%	-67.37%	-	-
Horiz. %	71.99%	33.95%	136.72%	109.91%	55.88%	32.63%	100.00%	-
DY	0.81	0.00	3.40	1.14	0.87	0.00	3.03	-58.53%
YoY %	0.00%	0.00%	198.25%	31.03%	0.00%	0.00%	-	-
Horiz. %	26.73%	0.00%	112.21%	37.62%	28.71%	0.00%	100.00%	-
P/NAPS	1.33	1.41	1.42	1.40	2.29	2.15	1.88	-20.62%
YoY %	-5.67%	-0.70%	1.43%	-38.86%	6.51%	14.36%	-	-
Horiz. %	70.74%	75.00%	75.53%	74.47%	121.81%	114.36%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	28/05/12	28/02/12	29/11/11	24/08/11	24/05/11	22/02/11	-
Price	7.24	7.40	7.80	7.38	8.90	9.24	8.17	-
P/RPS	4.17	8.56	2.38	3.06	5.57	11.97	2.86	28.61%
YoY %	-51.29%	259.66%	-22.22%	-45.06%	-53.47%	318.53%	-	-
Horiz. %	145.80%	299.30%	83.22%	106.99%	194.76%	418.53%	100.00%	-
P/EPS	17.97	37.37	10.07	12.67	22.95	43.58	12.38	28.22%
YoY %	-51.91%	271.10%	-20.52%	-44.79%	-47.34%	252.02%	-	-
Horiz. %	145.15%	301.86%	81.34%	102.34%	185.38%	352.02%	100.00%	-
EY	5.57	2.68	9.93	7.90	4.36	2.29	8.08	-21.98%
YoY %	107.84%	-73.01%	25.70%	81.19%	90.39%	-71.66%	-	-
Horiz. %	68.94%	33.17%	122.90%	97.77%	53.96%	28.34%	100.00%	-
DY	0.83	0.00	3.26	1.08	0.90	0.00	3.23	-59.61%
YoY %	0.00%	0.00%	201.85%	20.00%	0.00%	0.00%	-	-
Horiz. %	25.70%	0.00%	100.93%	33.44%	27.86%	0.00%	100.00%	-
P/NAPS	1.30	1.36	1.48	1.48	2.23	2.31	1.76	-18.30%
YoY %	-4.41%	-8.11%	0.00%	-33.63%	-3.46%	31.25%	-	-
Horiz. %	73.86%	77.27%	84.09%	84.09%	126.70%	131.25%	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