[RHBBANK] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	6,000,771	4,504,780	3,001,777	1,503,013	6,156,821	4,640,649	3,139,846	53.70%
YoY %	33.21%	50.07%	99.72%	-75.59%	32.67%	47.80%	-	-
Horiz. %	191.12%	143.47%	95.60%	47.87%	196.09%	147.80%	100.00%	-
PBT	1,422,449	1,160,495	671,763	309,877	1,136,913	870,758	560,942	85.43%
YoY %	22.57%	72.75%	116.78%	-72.74%	30.57%	55.23%	-	-
Horiz. %	253.58%	206.88%	119.76%	55.24%	202.68%	155.23%	100.00%	-
Tax	-372,694	-307,435	-177,298	-87,288	-314,848	-223,100	-145,331	86.82%
YoY %	-21.23%	-73.40%	-103.12%	72.28%	-41.12%	-53.51%	-	-
Horiz. %	256.44%	211.54%	122.00%	60.06%	216.64%	153.51%	100.00%	-
NP	1,049,755	853,060	494,465	222,589	822,065	647,658	415,611	84.94%
YoY %	23.06%	72.52%	122.14%	-72.92%	26.93%	55.83%	-	-
Horiz. %	252.58%	205.25%	118.97%	53.56%	197.80%	155.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,048,734	851,835	493,491	222,422	712,930	539,750	308,521	125.23%
YoY %	23.11%	72.61%	121.87%	-68.80%	32.09%	74.95%	-	-
Horiz. %	339.92%	276.10%	159.95%	72.09%	231.08%	174.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.20%	26.49%	26.39%	28.17%	27.69%	25.62%	25.91%	-
YoY %	-1.09%	0.38%	-6.32%	1.73%	8.08%	-1.12%	-	-
Horiz. %	101.12%	102.24%	101.85%	108.72%	106.87%	98.88%	100.00%	-
Total Cost	4,951,016	3,651,720	2,507,312	1,280,424	5,334,756	3,992,991	2,724,235	48.65%
YoY %	35.58%	45.64%	95.82%	-76.00%	33.60%	46.57%	-	-
Horiz. %	181.74%	134.05%	92.04%	47.00%	195.83%	146.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,817,052	7,528,844	7,219,191	7,255,707	6,511,958	6,156,052	5,148,101	31.94%
YoY %	3.83%	4.29%	-0.50%	11.42%	5.78%	19.58%	-	-
Horiz. %	151.84%	146.25%	140.23%	140.94%	126.49%	119.58%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	422,077	193,598	193,948	-	270,833	96,729	91,278	176.27%
YoY %	118.02%	-0.18%	0.00%	-	179.99%	5.97%	-	-
Horiz. %	462.41%	212.10%	212.48%	-	296.71%	105.97%	100.00%	-
Div Payout %	40.25%	22.73%	39.30%	-	37.99%	17.92%	29.59%	-
YoY %	77.08%	-42.16%	0.00%	-	112.00%	-39.44%	-	-
Horiz. %	136.03%	76.82%	132.82%	-	128.39%	60.56%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	7,817,052	7,528,844	7,219,191	7,255,707	6,511,958	6,156,052	5,148,101	31.94%
YoY %	3.83%	4.29%	-0.50%	11.42%	5.78%	19.58%	-	-
Horiz. %	151.84%	146.25%	140.23%	140.94%	126.49%	119.58%	100.00%	-
NOSH	2,153,457	2,151,098	2,154,982	2,159,436	1,991,424	1,934,587	1,825,568	11.58%
YoY %	0.11%	-0.18%	-0.21%	8.44%	2.94%	5.97%	-	-
Horiz. %	117.96%	117.83%	118.04%	118.29%	109.09%	105.97%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	17.49%	18.94%	16.47%	14.81%	13.35%	13.96%	13.24%	-
YoY %	-7.66%	15.00%	11.21%	10.94%	-4.37%	5.44%	-	-
Horiz. %	132.10%	143.05%	124.40%	111.86%	100.83%	105.44%	100.00%	-
ROE	13.42%	11.31%	6.84%	3.07%	10.95%	8.77%	5.99%	-
YoY %	18.66%	65.35%	122.80%	-71.96%	24.86%	46.41%	-	-
Horiz. %	224.04%	188.81%	114.19%	51.25%	182.80%	146.41%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	278.66	209.42	139.29	69.60	309.17	239.88	171.99	37.74%
YoY %	33.06%	50.35%	100.13%	-77.49%	28.89%	39.47%	-	-
Horiz. %	162.02%	121.76%	80.99%	40.47%	179.76%	139.47%	100.00%	-
EPS	48.70	39.60	22.90	10.30	35.80	27.90	16.90	101.85%
YoY %	22.98%	72.93%	122.33%	-71.23%	28.32%	65.09%	-	-
Horiz. %	288.17%	234.32%	135.50%	60.95%	211.83%	165.09%	100.00%	-
DPS	19.60	9.00	9.00	0.00	13.60	5.00	5.00	147.58%
YoY %	117.78%	0.00%	0.00%	0.00%	172.00%	0.00%	-	-
Horiz. %	392.00%	180.00%	180.00%	0.00%	272.00%	100.00%	100.00%	-
NAPS	3.63	3.50	3.35	3.36	3.27	3.1821	2.82	18.24%
YoY %	3.71%	4.48%	-0.30%	2.75%	2.76%	12.84%	-	-
Horiz. %	128.72%	124.11%	118.79%	119.15%	115.96%	112.84%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,159,436
RPS	137.65	103.33	68.86	34.48	141.23	106.45	72.02	53.70%
YoY %	33.21%	50.06%	99.71%	-75.59%	32.67%	47.81%	-	-
Horiz. %	191.13%	143.47%	95.61%	47.88%	196.10%	147.81%	100.00%	-
EPS	24.06	19.54	11.32	5.10	16.35	12.38	7.08	125.19%
YoY %	23.13%	72.61%	121.96%	-68.81%	32.07%	74.86%	-	-
Horiz. %	339.83%	275.99%	159.89%	72.03%	230.93%	174.86%	100.00%	-
DPS	9.68	4.44	4.45	0.00	6.21	2.22	2.09	176.56%
YoY %	118.02%	-0.22%	0.00%	0.00%	179.73%	6.22%	-	-
Horiz. %	463.16%	212.44%	212.92%	0.00%	297.13%	106.22%	100.00%	-
NAPS	1.7931	1.727	1.656	1.6643	1.4937	1.4121	1.1809	31.94%
YoY %	3.83%	4.29%	-0.50%	11.42%	5.78%	19.58%	-	-
Horiz. %	151.84%	146.24%	140.23%	140.93%	126.49%	119.58%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.90	4.00	4.22	4.78	5.85	6.00	4.82	-
P/RPS	1.40	1.91	3.03	6.87	1.89	2.50	2.80	-36.87%
YoY %	-26.70%	-36.96%	-55.90%	263.49%	-24.40%	-10.71%	-	-
Horiz. %	50.00%	68.21%	108.21%	245.36%	67.50%	89.29%	100.00%	-
P/EPS	8.01	10.10	18.43	46.41	16.34	21.51	28.52	-56.94%
YoY %	-20.69%	-45.20%	-60.29%	184.03%	-24.04%	-24.58%	-	-
Horiz. %	28.09%	35.41%	64.62%	162.73%	57.29%	75.42%	100.00%	-
EY	12.49	9.90	5.43	2.15	6.12	4.65	3.51	132.18%
YoY %	26.16%	82.32%	152.56%	-64.87%	31.61%	32.48%	-	-
Horiz. %	355.84%	282.05%	154.70%	61.25%	174.36%	132.48%	100.00%	-
DY	5.03	2.25	2.13	0.00	2.32	0.83	1.04	184.63%
YoY %	123.56%	5.63%	0.00%	0.00%	179.52%	-20.19%	-	-
Horiz. %	483.65%	216.35%	204.81%	0.00%	223.08%	79.81%	100.00%	-
P/NAPS	1.07	1.14	1.26	1.42	1.79	1.89	1.71	-26.73%
YoY %	-6.14%	-9.52%	-11.27%	-20.67%	-5.29%	10.53%	-	-
Horiz. %	62.57%	66.67%	73.68%	83.04%	104.68%	110.53%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	24/11/08	29/08/08	20/05/08	28/02/08	19/11/07	27/08/07	-
Price	3.74	3.64	4.18	5.25	5.20	5.75	5.30	-
P/RPS	1.34	1.74	3.00	7.54	1.68	2.40	3.08	-42.43%
YoY %	-22.99%	-42.00%	-60.21%	348.81%	-30.00%	-22.08%	-	-
Horiz. %	43.51%	56.49%	97.40%	244.81%	54.55%	77.92%	100.00%	-
P/EPS	7.68	9.19	18.25	50.97	14.53	20.61	31.36	-60.68%
YoY %	-16.43%	-49.64%	-64.19%	250.79%	-29.50%	-34.28%	-	-
Horiz. %	24.49%	29.30%	58.20%	162.53%	46.33%	65.72%	100.00%	-
EY	13.02	10.88	5.48	1.96	6.88	4.85	3.19	154.30%
YoY %	19.67%	98.54%	179.59%	-71.51%	41.86%	52.04%	-	-
Horiz. %	408.15%	341.07%	171.79%	61.44%	215.67%	152.04%	100.00%	-
DY	5.24	2.47	2.15	0.00	2.62	0.87	0.94	212.75%
YoY %	112.15%	14.88%	0.00%	0.00%	201.15%	-7.45%	-	-
Horiz. %	557.45%	262.77%	228.72%	0.00%	278.72%	92.55%	100.00%	-
P/NAPS	1.03	1.04	1.25	1.56	1.59	1.81	1.88	-32.92%
YoY %	-0.96%	-16.80%	-19.87%	-1.89%	-12.15%	-3.72%	-	-
Horiz. %	54.79%	55.32%	66.49%	82.98%	84.57%	96.28%	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