[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Cumulative Result
Revenue	5,506,790	4,440,789	5,597,444	3,435,841	3,238,187	3,437,374	3,690,833	6.34%
YoY %	24.00%	-20.66%	62.91%	6.10%	-5.79%	-6.87%	-	-
Horiz. %	149.20%	120.32%	151.66%	93.09%	87.74%	93.13%	100.00%	-
PBT	829,849	578,649	750,561	433,132	401,403	621,527	791,107	0.73%
YoY %	43.41%	-22.90%	73.29%	7.90%	-35.42%	-21.44%	-	-
Horiz. %	104.90%	73.14%	94.87%	54.75%	50.74%	78.56%	100.00%	-
Tax	-233,952	-262,871	-293,354	-182,532	-231,887	-358,617	-397,392	-7.81%
YoY %	11.00%	10.39%	-60.71%	21.28%	35.34%	9.76%	-	-
Horiz. %	58.87%	66.15%	73.82%	45.93%	58.35%	90.24%	100.00%	-
NP	595,897	315,778	457,207	250,600	169,516	262,910	393,715	6.57%
YoY %	88.71%	-30.93%	82.44%	47.83%	-35.52%	-33.22%	-	-
Horiz. %	151.35%	80.20%	116.13%	63.65%	43.06%	66.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	438,310	315,778	457,207	250,600	169,516	262,910	393,715	1.66%
YoY %	38.80%	-30.93%	82.44%	47.83%	-35.52%	-33.22%	-	-
Horiz. %	111.33%	80.20%	116.13%	63.65%	43.06%	66.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.19%	45.43%	39.08%	42.14%	57.77%	57.70%	50.23%	-
YoY %	-37.95%	16.25%	-7.26%	-27.06%	0.12%	14.87%	-	-
Horiz. %	56.12%	90.44%	77.80%	83.89%	115.01%	114.87%	100.00%	-
Total Cost	4,910,893	4,125,011	5,140,237	3,185,241	3,068,671	3,174,464	3,297,118	6.31%
YoY %	19.05%	-19.75%	61.38%	3.80%	-3.33%	-3.72%	-	-
Horiz. %	148.95%	125.11%	155.90%	96.61%	93.07%	96.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,930,987	5,512,425	3,041,974	2,688,919	4,495,859	3,877,922	3,517,453	5.32%
YoY %	-10.55%	81.21%	13.13%	-40.19%	15.93%	10.25%	-	-
Horiz. %	140.19%	156.72%	86.48%	76.45%	127.82%	110.25%	100.00%	-

	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	146,103	63,885	182,154	137,189	49,135	109,545	199,855	-4.70%
YoY %	128.70%	-64.93%	32.78%	179.21%	-55.15%	-45.19%	-	-
Horiz. %	73.10%	31.97%	91.14%	68.64%	24.59%	54.81%	100.00%	-
Div Payout %	33.33%	20.23%	39.84%	54.74%	28.99%	41.67%	50.76%	-
YoY %	64.76%	-49.22%	-27.22%	88.82%	-30.43%	-17.91%	-	-
Horiz. %	65.66%	39.85%	78.49%	107.84%	57.11%	82.09%	100.00%	-

	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	4,930,987	5,512,425	3,041,974	2,688,919	4,495,859	3,877,922	3,517,453	5.32%
YoY %	-10.55%	81.21%	13.13%	-40.19%	15.93%	10.25%	-	-
Horiz. %	140.19%	156.72%	86.48%	76.45%	127.82%	110.25%	100.00%	-
NOSH	1,826,291	1,825,306	1,821,541	1,829,197	2,456,753	2,190,916	1,998,553	-1.37%
YoY %	0.05%	0.21%	-0.42%	-25.54%	12.13%	9.63%	-	-
Horiz. %	91.38%	91.33%	91.14%	91.53%	122.93%	109.63%	100.00%	-

	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	10.82%	7.11%	8.17%	7.29%	5.23%	7.65%	10.67%	-
YoY %	52.18%	-12.97%	12.07%	39.39%	-31.63%	-28.30%	-	-
Horiz. %	101.41%	66.64%	76.57%	68.32%	49.02%	71.70%	100.00%	-
ROE	8.89%	5.73%	15.03%	9.32%	3.77%	6.78%	11.19%	-
YoY %	55.15%	-61.88%	61.27%	147.21%	-44.40%	-39.41%	-	-
Horiz. %	79.45%	51.21%	134.32%	83.29%	33.69%	60.59%	100.00%	-

	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	301.53	243.29	307.29	187.83	131.81	156.89	184.68	7.82%
YoY %	23.94%	-20.83%	63.60%	42.50%	-15.99%	-15.05%	-	-
Horiz. %	163.27%	131.74%	166.39%	101.71%	71.37%	84.95%	100.00%	-
EPS	24.00	17.30	25.10	13.70	6.90	12.00	19.70	3.08%
YoY %	38.73%	-31.08%	83.21%	98.55%	-42.50%	-39.09%	-	-
Horiz. %	121.83%	87.82%	127.41%	69.54%	35.03%	60.91%	100.00%	-
DPS	8.00	3.50	10.00	7.50	2.00	5.00	10.00	-3.37%
YoY %	128.57%	-65.00%	33.33%	275.00%	-60.00%	-50.00%	-	-
Horiz. %	80.00%	35.00%	100.00%	75.00%	20.00%	50.00%	100.00%	-
NAPS	2.70	3.02	1.67	1.47	1.83	1.77	1.76	6.79%
YoY %	-10.60%	80.84%	13.61%	-19.67%	3.39%	0.57%	-	-
Horiz. %	153.41%	171.59%	94.89%	83.52%	103.98%	100.57%	100.00%	-

	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,835,867
RPS	126.32	101.86	128.40	78.81	74.28	78.85	84.66	6.34%
YoY %	24.01%	-20.67%	62.92%	6.10%	-5.80%	-6.86%	-	-
Horiz. %	149.21%	120.32%	151.67%	93.09%	87.74%	93.14%	100.00%	-
EPS	10.05	7.24	10.49	5.75	3.89	6.03	9.03	1.65%
YoY %	38.81%	-30.98%	82.43%	47.81%	-35.49%	-33.22%	-	-
Horiz. %	111.30%	80.18%	116.17%	63.68%	43.08%	66.78%	100.00%	-
DPS	3.35	1.47	4.18	3.15	1.13	2.51	4.58	-4.69%
YoY %	127.89%	-64.83%	32.70%	178.76%	-54.98%	-45.20%	-	-
Horiz. %	73.14%	32.10%	91.27%	68.78%	24.67%	54.80%	100.00%	-
NAPS	1.1311	1.2645	0.6978	0.6168	1.0313	0.8895	0.8068	5.32%
YoY %	-10.55%	81.21%	13.13%	-40.19%	15.94%	10.25%	-	-
Horiz. %	140.20%	156.73%	86.49%	76.45%	127.83%	110.25%	100.00%	-

	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	30/12/05	31/12/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	3.42	2.21	2.34	1.69	2.35	2.00	4.12	-
P/RPS	1.13	0.91	0.76	0.90	1.78	1.27	2.23	-9.92%
YoY %	24.18%	19.74%	-15.56%	-49.44%	40.16%	-43.05%	-	-
Horiz. %	50.67%	40.81%	34.08%	40.36%	79.82%	56.95%	100.00%	-
P/EPS	14.25	12.77	9.32	12.34	34.06	16.67	20.91	-5.72%
YoY %	11.59%	37.02%	-24.47%	-63.77%	104.32%	-20.28%	-	-
Horiz. %	68.15%	61.07%	44.57%	59.01%	162.89%	79.72%	100.00%	-
EY	7.02	7.83	10.73	8.11	2.94	6.00	4.78	6.08%
YoY %	-10.34%	-27.03%	32.31%	175.85%	-51.00%	25.52%	-	-
Horiz. %	146.86%	163.81%	224.48%	169.67%	61.51%	125.52%	100.00%	-
DY	2.34	1.58	4.27	4.44	0.85	2.50	2.43	-0.57%
YoY %	48.10%	-63.00%	-3.83%	422.35%	-66.00%	2.88%	-	-
Horiz. %	96.30%	65.02%	175.72%	182.72%	34.98%	102.88%	100.00%	-
P/NAPS	1.27	0.73	1.40	1.15	1.28	1.13	2.34	-8.96%
YoY %	73.97%	-47.86%	21.74%	-10.16%	13.27%	-51.71%	-	-
Horiz. %	54.27%	31.20%	59.83%	49.15%	54.70%	48.29%	100.00%	-

	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	28/02/06	28/02/05	28/08/03	30/08/02	29/08/01	30/08/00	-
Price	4.38	2.46	2.24	1.89	2.22	2.56	4.12	-
P/RPS	1.45	1.01	0.73	1.01	1.68	1.63	2.23	-6.40%
YoY %	43.56%	38.36%	-27.72%	-39.88%	3.07%	-26.91%	-	-
Horiz. %	65.02%	45.29%	32.74%	45.29%	75.34%	73.09%	100.00%	-
P/EPS	18.25	14.22	8.92	13.80	32.17	21.33	20.91	-2.06%
YoY %	28.34%	59.42%	-35.36%	-57.10%	50.82%	2.01%	-	-
Horiz. %	87.28%	68.01%	42.66%	66.00%	153.85%	102.01%	100.00%	-
EY	5.48	7.03	11.21	7.25	3.11	4.69	4.78	2.12%
YoY %	-22.05%	-37.29%	54.62%	133.12%	-33.69%	-1.88%	-	-
Horiz. %	114.64%	147.07%	234.52%	151.67%	65.06%	98.12%	100.00%	-
DY	1.83	1.42	4.46	3.97	0.90	1.95	2.43	-4.26%
YoY %	28.87%	-68.16%	12.34%	341.11%	-53.85%	-19.75%	-	-
Horiz. %	75.31%	58.44%	183.54%	163.37%	37.04%	80.25%	100.00%	-
P/NAPS	1.62	0.81	1.34	1.29	1.21	1.45	2.34	-5.49%
YoY %	100.00%	-39.55%	3.88%	6.61%	-16.55%	-38.03%	-	-
Horiz. %	69.23%	34.62%	57.26%	55.13%	51.71%	61.97%	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