[RHBBANK] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Cumulative Result
Revenue	2,695,665	3,001,777	3,139,846	2,515,252	2,067,033	3,615,658	1,586,983	8.49%
YoY %	-10.20%	-4.40%	24.83%	21.68%	-42.83%	127.83%	-	-
Horiz. %	169.86%	189.15%	197.85%	158.49%	130.25%	227.83%	100.00%	-
PBT	715,058	671,763	560,942	405,574	300,575	529,498	218,707	19.98%
YoY %	6.44%	19.76%	38.31%	34.93%	-43.23%	142.10%	-	-
Horiz. %	326.95%	307.15%	256.48%	185.44%	137.43%	242.10%	100.00%	-
Tax	-181,030	-177,298	-145,331	-116,730	-135,451	-228,280	-105,023	8.73%
YoY %	-2.10%	-22.00%	-24.50%	13.82%	40.66%	-117.36%	-	-
Horiz. %	172.37%	168.82%	138.38%	111.15%	128.97%	217.36%	100.00%	-
NP	534,028	494,465	415,611	288,844	165,124	301,218	113,684	26.86%
YoY %	8.00%	18.97%	43.89%	74.93%	-45.18%	164.96%	-	-
Horiz. %	469.75%	434.95%	365.58%	254.08%	145.25%	264.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530,170	493,491	308,521	212,232	165,124	301,218	113,684	26.72%
YoY %	7.43%	59.95%	45.37%	28.53%	-45.18%	164.96%	-	-
Horiz. %	466.35%	434.09%	271.38%	186.69%	145.25%	264.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.32%	26.39%	25.91%	28.78%	45.06%	43.11%	48.02%	-
YoY %	-4.05%	1.85%	-9.97%	-36.13%	4.52%	-10.22%	-	-
Horiz. %	52.73%	54.96%	53.96%	59.93%	93.84%	89.78%	100.00%	-
Total Cost	2,161,637	2,507,312	2,724,235	2,226,408	1,901,909	3,314,440	1,473,299	6.07%
YoY %	-13.79%	-7.96%	22.36%	17.06%	-42.62%	124.97%	-	-
Horiz. %	146.72%	170.18%	184.91%	151.12%	129.09%	224.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,060,308	7,219,191	5,148,101	4,702,036	3,139,170	2,902,646	2,484,495	19.84%
YoY %	11.65%	40.23%	9.49%	49.79%	8.15%	16.83%	-	-
Horiz. %	324.42%	290.57%	207.21%	189.26%	126.35%	116.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Dividend
Div	107,758	193,948	91,278	36,591	63,509	118,661	-	-
YoY %	-44.44%	112.48%	149.45%	-42.38%	-46.48%	0.00%	-	-
Horiz. %	90.81%	163.45%	76.92%	30.84%	53.52%	100.00%	-	-
Div Payout %	20.33%	39.30%	29.59%	17.24%	38.46%	39.39%	-	-
YoY %	-48.27%	32.82%	71.64%	-55.17%	-2.36%	0.00%	-	-
Horiz. %	51.61%	99.77%	75.12%	43.77%	97.64%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Equity
Net Worth	8,060,308	7,219,191	5,148,101	4,702,036	3,139,170	2,902,646	2,484,495	19.84%
YoY %	11.65%	40.23%	9.49%	49.79%	8.15%	16.83%	-	-
Horiz. %	324.42%	290.57%	207.21%	189.26%	126.35%	116.83%	100.00%	-
NOSH	2,155,162	2,154,982	1,825,568	1,829,586	1,814,549	1,825,563	1,813,500	2.69%
YoY %	0.01%	18.04%	-0.22%	0.83%	-0.60%	0.67%	-	-
Horiz. %	118.84%	118.83%	100.67%	100.89%	100.06%	100.67%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Ratio Analysis
NP Margin	19.81%	16.47%	13.24%	11.48%	7.99%	8.33%	7.16%	-
YoY %	20.28%	24.40%	15.33%	43.68%	-4.08%	16.34%	-	-
Horiz. %	276.68%	230.03%	184.92%	160.34%	111.59%	116.34%	100.00%	-
ROE	6.58%	6.84%	5.99%	4.51%	5.26%	10.38%	4.58%	-
YoY %	-3.80%	14.19%	32.82%	-14.26%	-49.33%	126.64%	-	-
Horiz. %	143.67%	149.34%	130.79%	98.47%	114.85%	226.64%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Per Share
RPS	125.08	139.29	171.99	137.48	113.91	198.06	87.51	5.64%
YoY %	-10.20%	-19.01%	25.10%	20.69%	-42.49%	126.33%	-	-
Horiz. %	142.93%	159.17%	196.54%	157.10%	130.17%	226.33%	100.00%	-
EPS	24.60	22.90	16.90	11.60	9.10	16.50	6.20	23.61%
YoY %	7.42%	35.50%	45.69%	27.47%	-44.85%	166.13%	-	-
Horiz. %	396.77%	369.35%	272.58%	187.10%	146.77%	266.13%	100.00%	-
DPS	5.00	9.00	5.00	2.00	3.50	6.50	0.00	-
YoY %	-44.44%	80.00%	150.00%	-42.86%	-46.15%	0.00%	-	-
Horiz. %	76.92%	138.46%	76.92%	30.77%	53.85%	100.00%	-	-
NAPS	3.74	3.35	2.82	2.57	1.73	1.59	1.37	16.70%
YoY %	11.64%	18.79%	9.73%	48.55%	8.81%	16.06%	-	-
Horiz. %	272.99%	244.53%	205.84%	187.59%	126.28%	116.06%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,821,163
RPS	61.83	68.86	72.02	57.70	47.41	82.94	36.40	8.49%
YoY %	-10.21%	-4.39%	24.82%	21.70%	-42.84%	127.86%	-	-
Horiz. %	169.86%	189.18%	197.86%	158.52%	130.25%	227.86%	100.00%	-
EPS	12.16	11.32	7.08	4.87	3.79	6.91	2.61	26.70%
YoY %	7.42%	59.89%	45.38%	28.50%	-45.15%	164.75%	-	-
Horiz. %	465.90%	433.72%	271.26%	186.59%	145.21%	264.75%	100.00%	-
DPS	2.47	4.45	2.09	0.84	1.46	2.72	0.00	-
YoY %	-44.49%	112.92%	148.81%	-42.47%	-46.32%	0.00%	-	-
Horiz. %	90.81%	163.60%	76.84%	30.88%	53.68%	100.00%	-	-
NAPS	1.8489	1.656	1.1809	1.0786	0.7201	0.6658	0.5699	19.84%
YoY %	11.65%	40.23%	9.48%	49.78%	8.16%	16.83%	-	-
Horiz. %	324.43%	290.58%	207.21%	189.26%	126.36%	116.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	31/12/02	-
Price	4.14	4.22	4.82	2.75	2.10	1.87	1.44	-
P/RPS	3.31	3.03	2.80	2.00	1.84	0.94	1.65	11.30%
YoY %	9.24%	8.21%	40.00%	8.70%	95.74%	-43.03%	-	-
Horiz. %	200.61%	183.64%	169.70%	121.21%	111.52%	56.97%	100.00%	-
P/EPS	16.83	18.43	28.52	23.71	23.08	11.33	22.97	-4.67%
YoY %	-8.68%	-35.38%	20.29%	2.73%	103.71%	-50.67%	-	-
Horiz. %	73.27%	80.24%	124.16%	103.22%	100.48%	49.33%	100.00%	-
EY	5.94	5.43	3.51	4.22	4.33	8.82	4.35	4.90%
YoY %	9.39%	54.70%	-16.82%	-2.54%	-50.91%	102.76%	-	-
Horiz. %	136.55%	124.83%	80.69%	97.01%	99.54%	202.76%	100.00%	-
DY	1.21	2.13	1.04	0.73	1.67	3.48	0.00	-
YoY %	-43.19%	104.81%	42.47%	-56.29%	-52.01%	0.00%	-	-
Horiz. %	34.77%	61.21%	29.89%	20.98%	47.99%	100.00%	-	-
P/NAPS	1.11	1.26	1.71	1.07	1.21	1.18	1.05	0.85%
YoY %	-11.90%	-26.32%	59.81%	-11.57%	2.54%	12.38%	-	-
Horiz. %	105.71%	120.00%	162.86%	101.90%	115.24%	112.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	24/08/09	29/08/08	27/08/07	29/08/06	30/08/05	27/08/04	20/02/03	-
Price	4.60	4.18	5.30	2.70	2.32	1.88	1.68	-
P/RPS	3.68	3.00	3.08	1.96	2.04	0.95	1.92	10.52%
YoY %	22.67%	-2.60%	57.14%	-3.92%	114.74%	-50.52%	-	-
Horiz. %	191.67%	156.25%	160.42%	102.08%	106.25%	49.48%	100.00%	-
P/EPS	18.70	18.25	31.36	23.28	25.49	11.39	26.80	-5.38%
YoY %	2.47%	-41.80%	34.71%	-8.67%	123.79%	-57.50%	-	-
Horiz. %	69.78%	68.10%	117.01%	86.87%	95.11%	42.50%	100.00%	-
EY	5.35	5.48	3.19	4.30	3.92	8.78	3.73	5.70%
YoY %	-2.37%	71.79%	-25.81%	9.69%	-55.35%	135.39%	-	-
Horiz. %	143.43%	146.92%	85.52%	115.28%	105.09%	235.39%	100.00%	-
DY	1.09	2.15	0.94	0.74	1.51	3.46	0.00	-
YoY %	-49.30%	128.72%	27.03%	-50.99%	-56.36%	0.00%	-	-
Horiz. %	31.50%	62.14%	27.17%	21.39%	43.64%	100.00%	-	-
P/NAPS	1.23	1.25	1.88	1.05	1.34	1.18	1.23	0.00%
YoY %	-1.60%	-33.51%	79.05%	-21.64%	13.56%	-4.07%	-	-
Horiz. %	100.00%	101.63%	152.85%	85.37%	108.94%	95.93%	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