[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	5,231,831	3,458,437	1,665,821	6,149,070	4,441,426	2,835,342	1,398,864	140.75%
YoY %	51.28%	107.61%	-72.91%	38.45%	56.65%	102.69%	-	-
Horiz. %	374.01%	247.23%	119.08%	439.58%	317.50%	202.69%	100.00%	-
PBT	1,681,180	1,121,449	610,595	1,899,289	1,375,396	922,180	474,232	132.31%
YoY %	49.91%	83.66%	-67.85%	38.09%	49.15%	94.46%	-	-
Horiz. %	354.51%	236.48%	128.75%	400.50%	290.03%	194.46%	100.00%	-
Tax	-414,004	-280,811	-152,170	-470,744	-327,623	-228,979	-121,707	126.01%
YoY %	-47.43%	-84.54%	67.67%	-43.68%	-43.08%	-88.14%	-	-
Horiz. %	340.16%	230.73%	125.03%	386.78%	269.19%	188.14%	100.00%	-
NP	1,267,176	840,638	458,425	1,428,545	1,047,773	693,201	352,525	134.47%
YoY %	50.74%	83.38%	-67.91%	36.34%	51.15%	96.64%	-	-
Horiz. %	359.46%	238.46%	130.04%	405.23%	297.22%	196.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,265,364	839,149	457,751	1,420,258	1,040,113	688,760	349,730	135.49%
YoY %	50.79%	83.32%	-67.77%	36.55%	51.01%	96.94%	-	-
Horiz. %	361.81%	239.94%	130.89%	406.10%	297.40%	196.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.63%	25.04%	24.92%	24.79%	23.82%	24.83%	25.66%	-
YoY %	-1.64%	0.48%	0.52%	4.07%	-4.07%	-3.23%	-	-
Horiz. %	95.99%	97.58%	97.12%	96.61%	92.83%	96.77%	100.00%	-
Total Cost	3,964,655	2,617,799	1,207,396	4,720,525	3,393,653	2,142,141	1,046,339	142.84%
YoY %	51.45%	116.81%	-74.42%	39.10%	58.42%	104.73%	-	-
Horiz. %	378.91%	250.19%	115.39%	451.15%	324.34%	204.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,858,258	8,654,517	8,635,570	9,963,325	9,647,425	9,298,260	9,218,191	11.52%
YoY %	25.46%	0.22%	-13.33%	3.27%	3.76%	0.87%	-	-
Horiz. %	117.79%	93.89%	93.68%	108.08%	104.66%	100.87%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	173,732	173,090	-	567,672	107,672	107,618	-	-
YoY %	0.37%	0.00%	-	427.22%	0.05%	0.00%	-	-
Horiz. %	161.43%	160.84%	-	527.49%	100.05%	100.00%	-	-
Div Payout %	13.73%	20.63%	-	39.97%	10.35%	15.63%	-	-
YoY %	-33.45%	0.00%	-	286.18%	-33.78%	0.00%	-	-
Horiz. %	87.84%	131.99%	-	255.73%	66.22%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	10,858,258	8,654,517	8,635,570	9,963,325	9,647,425	9,298,260	9,218,191	11.52%
YoY %	25.46%	0.22%	-13.33%	3.27%	3.76%	0.87%	-	-
Horiz. %	117.79%	93.89%	93.68%	108.08%	104.66%	100.87%	100.00%	-
NOSH	2,171,651	2,163,629	2,158,892	2,151,906	2,153,443	2,152,375	2,158,827	0.39%
YoY %	0.37%	0.22%	0.32%	-0.07%	0.05%	-0.30%	-	-
Horiz. %	100.59%	100.22%	100.00%	99.68%	99.75%	99.70%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	24.22%	24.31%	27.52%	23.23%	23.59%	24.45%	25.20%	-
YoY %	-0.37%	-11.66%	18.47%	-1.53%	-3.52%	-2.98%	-	-
Horiz. %	96.11%	96.47%	109.21%	92.18%	93.61%	97.02%	100.00%	-
ROE	11.65%	9.70%	5.30%	14.25%	10.78%	7.41%	3.79%	-
YoY %	20.10%	83.02%	-62.81%	32.19%	45.48%	95.51%	-	-
Horiz. %	307.39%	255.94%	139.84%	375.99%	284.43%	195.51%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	240.91	159.84	77.16	285.75	206.25	131.73	64.80	139.79%
YoY %	50.72%	107.15%	-73.00%	38.55%	56.57%	103.29%	-	-
Horiz. %	371.77%	246.67%	119.07%	440.97%	318.29%	203.29%	100.00%	-
EPS	58.20	38.80	21.30	66.00	48.30	32.00	16.20	134.38%
YoY %	50.00%	82.16%	-67.73%	36.65%	50.94%	97.53%	-	-
Horiz. %	359.26%	239.51%	131.48%	407.41%	298.15%	197.53%	100.00%	-
DPS	8.00	8.00	0.00	26.38	5.00	5.00	0.00	-
YoY %	0.00%	0.00%	0.00%	427.60%	0.00%	0.00%	-	-
Horiz. %	160.00%	160.00%	0.00%	527.60%	100.00%	100.00%	-	-
NAPS	5.00	4.00	4.00	4.63	4.48	4.32	4.27	11.08%
YoY %	25.00%	0.00%	-13.61%	3.35%	3.70%	1.17%	-	-
Horiz. %	117.10%	93.68%	93.68%	108.43%	104.92%	101.17%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,147,711
RPS	120.01	79.33	38.21	141.05	101.88	65.04	32.09	140.74%
YoY %	51.28%	107.62%	-72.91%	38.45%	56.64%	102.68%	-	-
Horiz. %	373.98%	247.21%	119.07%	439.55%	317.48%	202.68%	100.00%	-
EPS	29.03	19.25	10.50	32.58	23.86	15.80	8.02	135.56%
YoY %	50.81%	83.33%	-67.77%	36.55%	51.01%	97.01%	-	-
Horiz. %	361.97%	240.02%	130.92%	406.23%	297.51%	197.01%	100.00%	-
DPS	3.99	3.97	0.00	13.02	2.47	2.47	0.00	-
YoY %	0.50%	0.00%	0.00%	427.13%	0.00%	0.00%	-	-
Horiz. %	161.54%	160.73%	0.00%	527.13%	100.00%	100.00%	-	-
NAPS	2.4907	1.9852	1.9809	2.2854	2.213	2.1329	2.1145	11.52%
YoY %	25.46%	0.22%	-13.32%	3.27%	3.76%	0.87%	-	-
Horiz. %	117.79%	93.89%	93.68%	108.08%	104.66%	100.87%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	7.00	9.16	8.58	8.72	7.23	5.88	5.64	-
P/RPS	2.91	5.73	11.12	3.05	3.51	4.46	8.70	-51.78%
YoY %	-49.21%	-48.47%	264.59%	-13.11%	-21.30%	-48.74%	-	-
Horiz. %	33.45%	65.86%	127.82%	35.06%	40.34%	51.26%	100.00%	-
P/EPS	12.01	23.62	40.47	13.21	14.97	18.38	34.81	-50.77%
YoY %	-49.15%	-41.64%	206.36%	-11.76%	-18.55%	-47.20%	-	-
Horiz. %	34.50%	67.85%	116.26%	37.95%	43.00%	52.80%	100.00%	-
EY	8.32	4.23	2.47	7.57	6.68	5.44	2.87	103.17%
YoY %	96.69%	71.26%	-67.37%	13.32%	22.79%	89.55%	-	-
Horiz. %	289.90%	147.39%	86.06%	263.76%	232.75%	189.55%	100.00%	-
DY	1.14	0.87	0.00	3.03	0.69	0.85	0.00	-
YoY %	31.03%	0.00%	0.00%	339.13%	-18.82%	0.00%	-	-
Horiz. %	134.12%	102.35%	0.00%	356.47%	81.18%	100.00%	-	-
P/NAPS	1.40	2.29	2.15	1.88	1.61	1.36	1.32	3.99%
YoY %	-38.86%	6.51%	14.36%	16.77%	18.38%	3.03%	-	-
Horiz. %	106.06%	173.48%	162.88%	142.42%	121.97%	103.03%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	24/08/11	24/05/11	22/02/11	29/11/10	24/08/10	31/05/10	-
Price	7.38	8.90	9.24	8.17	7.96	6.73	5.75	-
P/RPS	3.06	5.57	11.97	2.86	3.86	5.11	8.87	-50.77%
YoY %	-45.06%	-53.47%	318.53%	-25.91%	-24.46%	-42.39%	-	-
Horiz. %	34.50%	62.80%	134.95%	32.24%	43.52%	57.61%	100.00%	-
P/EPS	12.67	22.95	43.58	12.38	16.48	21.03	35.49	-49.64%
YoY %	-44.79%	-47.34%	252.02%	-24.88%	-21.64%	-40.74%	-	-
Horiz. %	35.70%	64.67%	122.80%	34.88%	46.44%	59.26%	100.00%	-
EY	7.90	4.36	2.29	8.08	6.07	4.75	2.82	98.60%
YoY %	81.19%	90.39%	-71.66%	33.11%	27.79%	68.44%	-	-
Horiz. %	280.14%	154.61%	81.21%	286.52%	215.25%	168.44%	100.00%	-
DY	1.08	0.90	0.00	3.23	0.63	0.74	0.00	-
YoY %	20.00%	0.00%	0.00%	412.70%	-14.86%	0.00%	-	-
Horiz. %	145.95%	121.62%	0.00%	436.49%	85.14%	100.00%	-	-
P/NAPS	1.48	2.23	2.31	1.76	1.78	1.56	1.35	6.31%
YoY %	-33.63%	-3.46%	31.25%	-1.12%	14.10%	15.56%	-	-
Horiz. %	109.63%	165.19%	171.11%	130.37%	131.85%	115.56%	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