[RHBBANK] QoQ Cumulative 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
Cumulative Result
Revenue	4,504,780	3,001,777	1,503,013	6,156,821	4,640,649	3,139,846	1,509,174	106.89%
YoY %	50.07%	99.72%	-75.59%	32.67%	47.80%	108.05%	-	-
Horiz. %	298.49%	198.90%	99.59%	407.96%	307.50%	208.05%	100.00%	-
PBT	1,160,495	671,763	309,877	1,136,913	870,758	560,942	273,501	161.40%
YoY %	72.75%	116.78%	-72.74%	30.57%	55.23%	105.10%	-	-
Horiz. %	424.31%	245.62%	113.30%	415.69%	318.37%	205.10%	100.00%	-
Tax	-307,435	-177,298	-87,288	-314,848	-223,100	-145,331	-73,307	159.38%
YoY %	-73.40%	-103.12%	72.28%	-41.12%	-53.51%	-98.25%	-	-
Horiz. %	419.38%	241.86%	119.07%	429.49%	304.34%	198.25%	100.00%	-
NP	853,060	494,465	222,589	822,065	647,658	415,611	200,194	162.14%
YoY %	72.52%	122.14%	-72.92%	26.93%	55.83%	107.60%	-	-
Horiz. %	426.12%	246.99%	111.19%	410.63%	323.52%	207.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	851,835	493,491	222,422	712,930	539,750	308,521	146,323	222.57%
YoY %	72.61%	121.87%	-68.80%	32.09%	74.95%	110.85%	-	-
Horiz. %	582.16%	337.26%	152.01%	487.23%	368.88%	210.85%	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	3,651,720	2,507,312	1,280,424	5,334,756	3,992,991	2,724,235	1,308,980	97.80%
YoY %	45.64%	95.82%	-76.00%	33.60%	46.57%	108.12%	-	-
Horiz. %	278.97%	191.55%	97.82%	407.55%	305.05%	208.12%	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	6,156,052	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	193,598	193,948	-	270,833	96,729	91,278	-	-
YoY %	-0.18%	0.00%	-	179.99%	5.97%	0.00%	-	-
Horiz. %	212.10%	212.48%	-	296.71%	105.97%	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	6,156,052	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	11.31%	6.84%	3.07%	10.95%	8.77%	5.99%	2.88%	-
YoY %	65.35%	122.80%	-71.96%	24.86%	46.41%	107.99%	-	-
Horiz. %	392.71%	237.50%	106.60%	380.21%	304.51%	207.99%	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	209.42	139.29	69.60	309.17	239.88	171.99	82.51	85.75%
YoY %	50.35%	100.13%	-77.49%	28.89%	39.47%	108.45%	-	-
Horiz. %	253.81%	168.82%	84.35%	374.71%	290.73%	208.45%	100.00%	-
EPS	39.60	22.90	10.30	35.80	27.90	16.90	8.00	189.60%
YoY %	72.93%	122.33%	-71.23%	28.32%	65.09%	111.25%	-	-
Horiz. %	495.00%	286.25%	128.75%	447.50%	348.75%	211.25%	100.00%	-
DPS	9.00	9.00	0.00	13.60	5.00	5.00	0.00	-
YoY %	0.00%	0.00%	0.00%	172.00%	0.00%	0.00%	-	-
Horiz. %	180.00%	180.00%	0.00%	272.00%	100.00%	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	103.33	68.86	34.48	141.23	106.45	72.02	34.62	106.88%
YoY %	50.06%	99.71%	-75.59%	32.67%	47.81%	108.03%	-	-
Horiz. %	298.47%	198.90%	99.60%	407.94%	307.48%	208.03%	100.00%	-
EPS	19.54	11.32	5.10	16.35	12.38	7.08	3.36	222.35%
YoY %	72.61%	121.96%	-68.81%	32.07%	74.86%	110.71%	-	-
Horiz. %	581.55%	336.90%	151.79%	486.61%	368.45%	210.71%	100.00%	-
DPS	4.44	4.45	0.00	6.21	2.22	2.09	0.00	-
YoY %	-0.22%	0.00%	0.00%	179.73%	6.22%	0.00%	-	-
Horiz. %	212.44%	212.92%	0.00%	297.13%	106.22%	100.00%	-	-
NAPS	1.727	1.656	1.6643	1.4937	1.4121	1.1809	1.1664	29.81%
YoY %	4.29%	-0.50%	11.42%	5.78%	19.58%	1.24%	-	-
Horiz. %	148.06%	141.98%	142.69%	128.06%	121.06%	101.24%	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	1.91	3.03	6.87	1.89	2.50	2.80	5.79	-52.16%
YoY %	-36.96%	-55.90%	263.49%	-24.40%	-10.71%	-51.64%	-	-
Horiz. %	32.99%	52.33%	118.65%	32.64%	43.18%	48.36%	100.00%	-
P/EPS	10.10	18.43	46.41	16.34	21.51	28.52	59.75	-69.32%
YoY %	-45.20%	-60.29%	184.03%	-24.04%	-24.58%	-52.27%	-	-
Horiz. %	16.90%	30.85%	77.67%	27.35%	36.00%	47.73%	100.00%	-
EY	9.90	5.43	2.15	6.12	4.65	3.51	1.67	226.49%
YoY %	82.32%	152.56%	-64.87%	31.61%	32.48%	110.18%	-	-
Horiz. %	592.81%	325.15%	128.74%	366.47%	278.44%	210.18%	100.00%	-
DY	2.25	2.13	0.00	2.32	0.83	1.04	0.00	-
YoY %	5.63%	0.00%	0.00%	179.52%	-20.19%	0.00%	-	-
Horiz. %	216.35%	204.81%	0.00%	223.08%	79.81%	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	1.74	3.00	7.54	1.68	2.40	3.08	5.74	-54.77%
YoY %	-42.00%	-60.21%	348.81%	-30.00%	-22.08%	-46.34%	-	-
Horiz. %	30.31%	52.26%	131.36%	29.27%	41.81%	53.66%	100.00%	-
P/EPS	9.19	18.25	50.97	14.53	20.61	31.36	59.25	-71.03%
YoY %	-49.64%	-64.19%	250.79%	-29.50%	-34.28%	-47.07%	-	-
Horiz. %	15.51%	30.80%	86.03%	24.52%	34.78%	52.93%	100.00%	-
EY	10.88	5.48	1.96	6.88	4.85	3.19	1.69	244.89%
YoY %	98.54%	179.59%	-71.51%	41.86%	52.04%	88.76%	-	-
Horiz. %	643.79%	324.26%	115.98%	407.10%	286.98%	188.76%	100.00%	-
DY	2.47	2.15	0.00	2.62	0.87	0.94	0.00	-
YoY %	14.88%	0.00%	0.00%	201.15%	-7.45%	0.00%	-	-
Horiz. %	262.77%	228.72%	0.00%	278.72%	92.55%	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