[RHBBANK] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	5,670,684	5,391,330	6,003,554	6,279,692	5,030,504	4,134,066	3,615,658	7.78%
YoY %	5.18%	-10.20%	-4.40%	24.83%	21.68%	14.34%	-	-
Horiz. %	156.84%	149.11%	166.04%	173.68%	139.13%	114.34%	100.00%	-
PBT	1,844,360	1,430,116	1,343,526	1,121,884	811,148	601,150	529,498	23.10%
YoY %	28.97%	6.44%	19.76%	38.31%	34.93%	13.53%	-	-
Horiz. %	348.32%	270.09%	253.74%	211.88%	153.19%	113.53%	100.00%	-
Tax	-457,958	-362,060	-354,596	-290,662	-233,460	-270,902	-228,280	12.29%
YoY %	-26.49%	-2.10%	-22.00%	-24.50%	13.82%	-18.67%	-	-
Horiz. %	200.61%	158.60%	155.33%	127.33%	102.27%	118.67%	100.00%	-
NP	1,386,402	1,068,056	988,930	831,222	577,688	330,248	301,218	28.95%
YoY %	29.81%	8.00%	18.97%	43.89%	74.93%	9.64%	-	-
Horiz. %	460.27%	354.58%	328.31%	275.95%	191.78%	109.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,377,520	1,060,340	986,982	617,042	424,464	330,248	301,218	28.82%
YoY %	29.91%	7.43%	59.95%	45.37%	28.53%	9.64%	-	-
Horiz. %	457.32%	352.02%	327.66%	204.85%	140.92%	109.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.83%	25.32%	26.39%	25.91%	28.78%	45.06%	43.11%	-
YoY %	-1.94%	-4.05%	1.85%	-9.97%	-36.13%	4.52%	-	-
Horiz. %	57.60%	58.73%	61.22%	60.10%	66.76%	104.52%	100.00%	-
Total Cost	4,284,282	4,323,274	5,014,624	5,448,470	4,452,816	3,803,818	3,314,440	4.36%
YoY %	-0.90%	-13.79%	-7.96%	22.36%	17.06%	14.77%	-	-
Horiz. %	129.26%	130.44%	151.30%	164.39%	134.35%	114.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,298,260	8,060,308	7,219,191	5,148,101	4,702,036	3,139,170	2,902,646	21.40%
YoY %	15.36%	11.65%	40.23%	9.49%	49.79%	8.15%	-	-
Horiz. %	320.34%	277.69%	248.71%	177.36%	161.99%	108.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	215,237	215,516	387,896	182,556	73,183	127,018	118,661	10.42%
YoY %	-0.13%	-44.44%	112.48%	149.45%	-42.38%	7.04%	-	-
Horiz. %	181.39%	181.62%	326.89%	153.85%	61.67%	107.04%	100.00%	-
Div Payout %	15.63%	20.33%	39.30%	29.59%	17.24%	38.46%	39.39%	-
YoY %	-23.12%	-48.27%	32.82%	71.64%	-55.17%	-2.36%	-	-
Horiz. %	39.68%	51.61%	99.77%	75.12%	43.77%	97.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	9,298,260	8,060,308	7,219,191	5,148,101	4,702,036	3,139,170	2,902,646	21.40%
YoY %	15.36%	11.65%	40.23%	9.49%	49.79%	8.15%	-	-
Horiz. %	320.34%	277.69%	248.71%	177.36%	161.99%	108.15%	100.00%	-
NOSH	2,152,375	2,155,162	2,154,982	1,825,568	1,829,586	1,814,549	1,825,563	2.78%
YoY %	-0.13%	0.01%	18.04%	-0.22%	0.83%	-0.60%	-	-
Horiz. %	117.90%	118.05%	118.04%	100.00%	100.22%	99.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	24.45%	19.81%	16.47%	13.24%	11.48%	7.99%	8.33%	-
YoY %	23.42%	20.28%	24.40%	15.33%	43.68%	-4.08%	-	-
Horiz. %	293.52%	237.82%	197.72%	158.94%	137.82%	95.92%	100.00%	-
ROE	14.81%	13.16%	13.67%	11.99%	9.03%	10.52%	10.38%	-
YoY %	12.54%	-3.73%	14.01%	32.78%	-14.16%	1.35%	-	-
Horiz. %	142.68%	126.78%	131.70%	115.51%	86.99%	101.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	263.46	250.16	278.59	343.99	274.95	227.83	198.06	4.86%
YoY %	5.32%	-10.20%	-19.01%	25.11%	20.68%	15.03%	-	-
Horiz. %	133.02%	126.31%	140.66%	173.68%	138.82%	115.03%	100.00%	-
EPS	64.00	49.20	45.80	33.80	23.20	18.20	16.50	25.33%
YoY %	30.08%	7.42%	35.50%	45.69%	27.47%	10.30%	-	-
Horiz. %	387.88%	298.18%	277.58%	204.85%	140.61%	110.30%	100.00%	-
DPS	10.00	10.00	18.00	10.00	4.00	7.00	6.50	7.44%
YoY %	0.00%	-44.44%	80.00%	150.00%	-42.86%	7.69%	-	-
Horiz. %	153.85%	153.85%	276.92%	153.85%	61.54%	107.69%	100.00%	-
NAPS	4.32	3.74	3.35	2.82	2.57	1.73	1.59	18.11%
YoY %	15.51%	11.64%	18.79%	9.73%	48.55%	8.81%	-	-
Horiz. %	271.70%	235.22%	210.69%	177.36%	161.64%	108.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,822,449
RPS	130.08	123.67	137.71	144.05	115.39	94.83	82.94	7.78%
YoY %	5.18%	-10.20%	-4.40%	24.84%	21.68%	14.34%	-	-
Horiz. %	156.84%	149.11%	166.04%	173.68%	139.12%	114.34%	100.00%	-
EPS	31.60	24.32	22.64	14.15	9.74	7.58	6.91	28.82%
YoY %	29.93%	7.42%	60.00%	45.28%	28.50%	9.70%	-	-
Horiz. %	457.31%	351.95%	327.64%	204.78%	140.96%	109.70%	100.00%	-
DPS	4.94	4.94	8.90	4.19	1.68	2.91	2.72	10.45%
YoY %	0.00%	-44.49%	112.41%	149.40%	-42.27%	6.99%	-	-
Horiz. %	181.62%	181.62%	327.21%	154.04%	61.76%	106.99%	100.00%	-
NAPS	2.1329	1.8489	1.656	1.1809	1.0786	0.7201	0.6658	21.40%
YoY %	15.36%	11.65%	40.23%	9.48%	49.78%	8.16%	-	-
Horiz. %	320.35%	277.70%	248.72%	177.37%	162.00%	108.16%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	5.88	4.14	4.22	4.82	2.75	2.10	1.87	-
P/RPS	2.23	1.65	1.51	1.40	1.00	0.92	0.94	15.47%
YoY %	35.15%	9.27%	7.86%	40.00%	8.70%	-2.13%	-	-
Horiz. %	237.23%	175.53%	160.64%	148.94%	106.38%	97.87%	100.00%	-
P/EPS	9.19	8.41	9.21	14.26	11.85	11.54	11.33	-3.42%
YoY %	9.27%	-8.69%	-35.41%	20.34%	2.69%	1.85%	-	-
Horiz. %	81.11%	74.23%	81.29%	125.86%	104.59%	101.85%	100.00%	-
EY	10.88	11.88	10.85	7.01	8.44	8.67	8.82	3.55%
YoY %	-8.42%	9.49%	54.78%	-16.94%	-2.65%	-1.70%	-	-
Horiz. %	123.36%	134.69%	123.02%	79.48%	95.69%	98.30%	100.00%	-
DY	1.70	2.42	4.27	2.07	1.45	3.33	3.48	-11.24%
YoY %	-29.75%	-43.33%	106.28%	42.76%	-56.46%	-4.31%	-	-
Horiz. %	48.85%	69.54%	122.70%	59.48%	41.67%	95.69%	100.00%	-
P/NAPS	1.36	1.11	1.26	1.71	1.07	1.21	1.18	2.39%
YoY %	22.52%	-11.90%	-26.32%	59.81%	-11.57%	2.54%	-	-
Horiz. %	115.25%	94.07%	106.78%	144.92%	90.68%	102.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	24/08/09	29/08/08	27/08/07	29/08/06	30/08/05	27/08/04	-
Price	6.73	4.60	4.18	5.30	2.70	2.32	1.88	-
P/RPS	2.55	1.84	1.50	1.54	0.98	1.02	0.95	17.87%
YoY %	38.59%	22.67%	-2.60%	57.14%	-3.92%	7.37%	-	-
Horiz. %	268.42%	193.68%	157.89%	162.11%	103.16%	107.37%	100.00%	-
P/EPS	10.52	9.35	9.13	15.68	11.64	12.75	11.39	-1.31%
YoY %	12.51%	2.41%	-41.77%	34.71%	-8.71%	11.94%	-	-
Horiz. %	92.36%	82.09%	80.16%	137.66%	102.19%	111.94%	100.00%	-
EY	9.51	10.70	10.96	6.38	8.59	7.84	8.78	1.33%
YoY %	-11.12%	-2.37%	71.79%	-25.73%	9.57%	-10.71%	-	-
Horiz. %	108.31%	121.87%	124.83%	72.67%	97.84%	89.29%	100.00%	-
DY	1.49	2.17	4.31	1.89	1.48	3.02	3.46	-13.09%
YoY %	-31.34%	-49.65%	128.04%	27.70%	-50.99%	-12.72%	-	-
Horiz. %	43.06%	62.72%	124.57%	54.62%	42.77%	87.28%	100.00%	-
P/NAPS	1.56	1.23	1.25	1.88	1.05	1.34	1.18	4.76%
YoY %	26.83%	-1.60%	-33.51%	79.05%	-21.64%	13.56%	-	-
Horiz. %	132.20%	104.24%	105.93%	159.32%	88.98%	113.56%	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