[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	5,795,007	3,833,865	1,902,606	7,153,144	5,231,831	3,458,437	1,665,821	129.06%
YoY %	51.15%	101.51%	-73.40%	36.72%	51.28%	107.61%	-	-
Horiz. %	347.88%	230.15%	114.21%	429.41%	314.07%	207.61%	100.00%	-
PBT	1,824,303	1,183,957	580,723	2,249,878	1,681,180	1,121,449	610,595	107.02%
YoY %	54.09%	103.88%	-74.19%	33.83%	49.91%	83.66%	-	-
Horiz. %	298.77%	193.90%	95.11%	368.47%	275.33%	183.66%	100.00%	-
Tax	-445,563	-293,275	-144,227	-559,846	-414,004	-280,811	-152,170	104.26%
YoY %	-51.93%	-103.34%	74.24%	-35.23%	-47.43%	-84.54%	-	-
Horiz. %	292.81%	192.73%	94.78%	367.91%	272.07%	184.54%	100.00%	-
NP	1,378,740	890,682	436,496	1,690,032	1,267,176	840,638	458,425	107.94%
YoY %	54.80%	104.05%	-74.17%	33.37%	50.74%	83.38%	-	-
Horiz. %	300.76%	194.29%	95.22%	368.66%	276.42%	183.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,376,878	889,396	435,551	1,687,913	1,265,364	839,149	457,751	107.95%
YoY %	54.81%	104.20%	-74.20%	33.39%	50.79%	83.32%	-	-
Horiz. %	300.79%	194.30%	95.15%	368.74%	276.43%	183.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.42%	24.77%	24.84%	24.88%	24.63%	25.04%	24.92%	-
YoY %	-1.41%	-0.28%	-0.16%	1.02%	-1.64%	0.48%	-	-
Horiz. %	97.99%	99.40%	99.68%	99.84%	98.84%	100.48%	100.00%	-
Total Cost	4,416,267	2,943,183	1,466,110	5,463,112	3,964,655	2,617,799	1,207,396	136.83%
YoY %	50.05%	100.75%	-73.16%	37.80%	51.45%	116.81%	-	-
Horiz. %	365.77%	243.76%	121.43%	452.47%	328.36%	216.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,771,043	12,270,575	12,010,649	11,484,920	10,858,258	8,654,517	8,635,570	29.71%
YoY %	4.08%	2.16%	4.58%	5.77%	25.46%	0.22%	-	-
Horiz. %	147.89%	142.09%	139.08%	133.00%	125.74%	100.22%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	133,031	132,416	-	553,760	173,732	173,090	-	-
YoY %	0.46%	0.00%	-	218.74%	0.37%	0.00%	-	-
Horiz. %	76.86%	76.50%	-	319.93%	100.37%	100.00%	-	-
Div Payout %	9.66%	14.89%	-	32.81%	13.73%	20.63%	-	-
YoY %	-35.12%	0.00%	-	138.97%	-33.45%	0.00%	-	-
Horiz. %	46.83%	72.18%	-	159.04%	66.55%	100.00%	-	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	12,771,043	12,270,575	12,010,649	11,484,920	10,858,258	8,654,517	8,635,570	29.71%
YoY %	4.08%	2.16%	4.58%	5.77%	25.46%	0.22%	-	-
Horiz. %	147.89%	142.09%	139.08%	133.00%	125.74%	100.22%	100.00%	-
NOSH	2,217,194	2,206,938	2,199,752	2,179,301	2,171,651	2,163,629	2,158,892	1.78%
YoY %	0.46%	0.33%	0.94%	0.35%	0.37%	0.22%	-	-
Horiz. %	102.70%	102.23%	101.89%	100.95%	100.59%	100.22%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	23.79%	23.23%	22.94%	23.63%	24.22%	24.31%	27.52%	-
YoY %	2.41%	1.26%	-2.92%	-2.44%	-0.37%	-11.66%	-	-
Horiz. %	86.45%	84.41%	83.36%	85.86%	88.01%	88.34%	100.00%	-
ROE	10.78%	7.25%	3.63%	14.70%	11.65%	9.70%	5.30%	-
YoY %	48.69%	99.72%	-75.31%	26.18%	20.10%	83.02%	-	-
Horiz. %	203.40%	136.79%	68.49%	277.36%	219.81%	183.02%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	261.37	173.72	86.49	328.23	240.91	159.84	77.16	125.04%
YoY %	50.45%	100.86%	-73.65%	36.25%	50.72%	107.15%	-	-
Horiz. %	338.74%	225.14%	112.09%	425.39%	312.22%	207.15%	100.00%	-
EPS	62.10	40.30	19.80	77.50	58.20	38.80	21.30	103.68%
YoY %	54.09%	103.54%	-74.45%	33.16%	50.00%	82.16%	-	-
Horiz. %	291.55%	189.20%	92.96%	363.85%	273.24%	182.16%	100.00%	-
DPS	6.00	6.00	0.00	25.41	8.00	8.00	0.00	-
YoY %	0.00%	0.00%	0.00%	217.62%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	0.00%	317.62%	100.00%	100.00%	-	-
NAPS	5.76	5.56	5.46	5.27	5.00	4.00	4.00	27.43%
YoY %	3.60%	1.83%	3.61%	5.40%	25.00%	0.00%	-	-
Horiz. %	144.00%	139.00%	136.50%	131.75%	125.00%	100.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,205,012
RPS	132.93	87.94	43.64	164.08	120.01	79.33	38.21	129.07%
YoY %	51.16%	101.51%	-73.40%	36.72%	51.28%	107.62%	-	-
Horiz. %	347.89%	230.15%	114.21%	429.42%	314.08%	207.62%	100.00%	-
EPS	31.58	20.40	9.99	38.72	29.03	19.25	10.50	107.94%
YoY %	54.80%	104.20%	-74.20%	33.38%	50.81%	83.33%	-	-
Horiz. %	300.76%	194.29%	95.14%	368.76%	276.48%	183.33%	100.00%	-
DPS	3.05	3.04	0.00	12.70	3.99	3.97	0.00	-
YoY %	0.33%	0.00%	0.00%	218.30%	0.50%	0.00%	-	-
Horiz. %	76.83%	76.57%	0.00%	319.90%	100.50%	100.00%	-	-
NAPS	2.9295	2.8147	2.7551	2.6345	2.4907	1.9852	1.9809	29.71%
YoY %	4.08%	2.16%	4.58%	5.77%	25.46%	0.22%	-	-
Horiz. %	147.89%	142.09%	139.08%	133.00%	125.74%	100.22%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	7.21	7.40	7.70	7.48	7.00	9.16	8.58	-
P/RPS	2.76	4.26	8.90	2.28	2.91	5.73	11.12	-60.40%
YoY %	-35.21%	-52.13%	290.35%	-21.65%	-49.21%	-48.47%	-	-
Horiz. %	24.82%	38.31%	80.04%	20.50%	26.17%	51.53%	100.00%	-
P/EPS	11.61	18.36	38.89	9.66	12.01	23.62	40.47	-56.40%
YoY %	-36.76%	-52.79%	302.59%	-19.57%	-49.15%	-41.64%	-	-
Horiz. %	28.69%	45.37%	96.10%	23.87%	29.68%	58.36%	100.00%	-
EY	8.61	5.45	2.57	10.35	8.32	4.23	2.47	129.37%
YoY %	57.98%	112.06%	-75.17%	24.40%	96.69%	71.26%	-	-
Horiz. %	348.58%	220.65%	104.05%	419.03%	336.84%	171.26%	100.00%	-
DY	0.83	0.81	0.00	3.40	1.14	0.87	0.00	-
YoY %	2.47%	0.00%	0.00%	198.25%	31.03%	0.00%	-	-
Horiz. %	95.40%	93.10%	0.00%	390.80%	131.03%	100.00%	-	-
P/NAPS	1.25	1.33	1.41	1.42	1.40	2.29	2.15	-30.27%
YoY %	-6.02%	-5.67%	-0.70%	1.43%	-38.86%	6.51%	-	-
Horiz. %	58.14%	61.86%	65.58%	66.05%	65.12%	106.51%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	27/08/12	28/05/12	28/02/12	29/11/11	24/08/11	24/05/11	-
Price	7.42	7.24	7.40	7.80	7.38	8.90	9.24	-
P/RPS	2.84	4.17	8.56	2.38	3.06	5.57	11.97	-61.57%
YoY %	-31.89%	-51.29%	259.66%	-22.22%	-45.06%	-53.47%	-	-
Horiz. %	23.73%	34.84%	71.51%	19.88%	25.56%	46.53%	100.00%	-
P/EPS	11.95	17.97	37.37	10.07	12.67	22.95	43.58	-57.69%
YoY %	-33.50%	-51.91%	271.10%	-20.52%	-44.79%	-47.34%	-	-
Horiz. %	27.42%	41.23%	85.75%	23.11%	29.07%	52.66%	100.00%	-
EY	8.37	5.57	2.68	9.93	7.90	4.36	2.29	136.71%
YoY %	50.27%	107.84%	-73.01%	25.70%	81.19%	90.39%	-	-
Horiz. %	365.50%	243.23%	117.03%	433.62%	344.98%	190.39%	100.00%	-
DY	0.81	0.83	0.00	3.26	1.08	0.90	0.00	-
YoY %	-2.41%	0.00%	0.00%	201.85%	20.00%	0.00%	-	-
Horiz. %	90.00%	92.22%	0.00%	362.22%	120.00%	100.00%	-	-
P/NAPS	1.29	1.30	1.36	1.48	1.48	2.23	2.31	-32.11%
YoY %	-0.77%	-4.41%	-8.11%	0.00%	-33.63%	-3.46%	-	-
Horiz. %	55.84%	56.28%	58.87%	64.07%	64.07%	96.54%	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