[RHBBANK] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Cumulative Result
Revenue	4,504,780	4,640,649	3,963,953	3,265,804	2,468,489	2,440,477	2,601,352	7.58%
YoY %	-2.93%	17.07%	21.38%	32.30%	1.15%	-6.18%	-	-
Horiz. %	173.17%	178.39%	152.38%	125.54%	94.89%	93.82%	100.00%	-
PBT	1,160,495	870,758	602,178	428,018	314,809	325,466	539,638	10.73%
YoY %	33.27%	44.60%	40.69%	35.96%	-3.27%	-39.69%	-	-
Horiz. %	215.05%	161.36%	111.59%	79.32%	58.34%	60.31%	100.00%	-
Tax	-307,435	-223,100	-168,871	-183,763	-160,994	-189,068	-304,268	0.13%
YoY %	-37.80%	-32.11%	8.10%	-14.14%	14.85%	37.86%	-	-
Horiz. %	101.04%	73.32%	55.50%	60.40%	52.91%	62.14%	100.00%	-
NP	853,060	647,658	433,307	244,255	153,815	136,398	235,370	18.71%
YoY %	31.71%	49.47%	77.40%	58.80%	12.77%	-42.05%	-	-
Horiz. %	362.43%	275.17%	184.10%	103.77%	65.35%	57.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	851,835	539,750	314,568	244,255	153,815	136,398	235,370	18.68%
YoY %	57.82%	71.58%	28.79%	58.80%	12.77%	-42.05%	-	-
Horiz. %	361.91%	229.32%	133.65%	103.77%	65.35%	57.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.49%	25.62%	28.04%	42.93%	51.14%	58.09%	56.38%	-
YoY %	3.40%	-8.63%	-34.68%	-16.05%	-11.96%	3.03%	-	-
Horiz. %	46.98%	45.44%	49.73%	76.14%	90.71%	103.03%	100.00%	-
Total Cost	3,651,720	3,992,991	3,530,646	3,021,549	2,314,674	2,304,079	2,365,982	5.95%
YoY %	-8.55%	13.10%	16.85%	30.54%	0.46%	-2.62%	-	-
Horiz. %	154.34%	168.77%	149.23%	127.71%	97.83%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,528,844	6,156,052	4,782,161	3,226,353	2,554,983	4,331,234	3,731,992	9.79%
YoY %	22.30%	28.73%	48.22%	26.28%	-41.01%	16.06%	-	-
Horiz. %	201.74%	164.95%	128.14%	86.45%	68.46%	116.06%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	193,598	96,729	36,366	63,797	-	-	-	-
YoY %	100.14%	165.99%	-43.00%	0.00%	-	-	-	-
Horiz. %	303.46%	151.62%	57.00%	100.00%	-	-	-	-
Div Payout %	22.73%	17.92%	11.56%	26.12%	-	-	-	-
YoY %	26.84%	55.02%	-55.74%	0.00%	-	-	-	-
Horiz. %	87.02%	68.61%	44.26%	100.00%	-	-	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	7,528,844	6,156,052	4,782,161	3,226,353	2,554,983	4,331,234	3,731,992	9.79%
YoY %	22.30%	28.73%	48.22%	26.28%	-41.01%	16.06%	-	-
Horiz. %	201.74%	164.95%	128.14%	86.45%	68.46%	116.06%	100.00%	-
NOSH	2,151,098	1,934,587	1,818,312	1,822,798	1,824,988	2,392,947	2,120,450	0.19%
YoY %	11.19%	6.39%	-0.25%	-0.12%	-23.73%	12.85%	-	-
Horiz. %	101.45%	91.23%	85.75%	85.96%	86.07%	112.85%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	18.94%	13.96%	10.93%	7.48%	6.23%	5.59%	9.05%	-
YoY %	35.67%	27.72%	46.12%	20.06%	11.45%	-38.23%	-	-
Horiz. %	209.28%	154.25%	120.77%	82.65%	68.84%	61.77%	100.00%	-
ROE	11.31%	8.77%	6.58%	7.57%	6.02%	3.15%	6.31%	-
YoY %	28.96%	33.28%	-13.08%	25.75%	91.11%	-50.08%	-	-
Horiz. %	179.24%	138.99%	104.28%	119.97%	95.40%	49.92%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	209.42	239.88	218.00	179.16	135.26	101.99	122.68	7.38%
YoY %	-12.70%	10.04%	21.68%	32.46%	32.62%	-16.87%	-	-
Horiz. %	170.70%	195.53%	177.70%	146.04%	110.25%	83.13%	100.00%	-
EPS	39.60	27.90	17.30	13.40	8.40	5.70	11.10	18.46%
YoY %	41.94%	61.27%	29.10%	59.52%	47.37%	-48.65%	-	-
Horiz. %	356.76%	251.35%	155.86%	120.72%	75.68%	51.35%	100.00%	-
DPS	9.00	5.00	2.00	3.50	0.00	0.00	0.00	-
YoY %	80.00%	150.00%	-42.86%	0.00%	0.00%	0.00%	-	-
Horiz. %	257.14%	142.86%	57.14%	100.00%	-	-	-	-
NAPS	3.50	3.1821	2.63	1.77	1.40	1.81	1.76	9.59%
YoY %	9.99%	20.99%	48.59%	26.43%	-22.65%	2.84%	-	-
Horiz. %	198.86%	180.80%	149.43%	100.57%	79.55%	102.84%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,840,255
RPS	103.33	106.45	90.93	74.91	56.62	55.98	59.67	7.58%
YoY %	-2.93%	17.07%	21.39%	32.30%	1.14%	-6.18%	-	-
Horiz. %	173.17%	178.40%	152.39%	125.54%	94.89%	93.82%	100.00%	-
EPS	19.54	12.38	7.22	5.60	3.53	3.13	5.40	18.68%
YoY %	57.84%	71.47%	28.93%	58.64%	12.78%	-42.04%	-	-
Horiz. %	361.85%	229.26%	133.70%	103.70%	65.37%	57.96%	100.00%	-
DPS	4.44	2.22	0.83	1.46	0.00	0.00	0.00	-
YoY %	100.00%	167.47%	-43.15%	0.00%	0.00%	0.00%	-	-
Horiz. %	304.11%	152.05%	56.85%	100.00%	-	-	-	-
NAPS	1.727	1.4121	1.097	0.7401	0.5861	0.9935	0.8561	9.79%
YoY %	22.30%	28.72%	48.22%	26.28%	-41.01%	16.05%	-	-
Horiz. %	201.73%	164.95%	128.14%	86.45%	68.46%	116.05%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	31/03/03	29/03/02	30/03/01	-
Price	4.00	6.00	2.84	2.47	1.36	2.40	1.98	-
P/RPS	1.91	2.50	1.30	1.38	1.01	2.35	1.61	2.30%
YoY %	-23.60%	92.31%	-5.80%	36.63%	-57.02%	45.96%	-	-
Horiz. %	118.63%	155.28%	80.75%	85.71%	62.73%	145.96%	100.00%	-
P/EPS	10.10	21.51	16.42	18.43	16.14	42.11	17.84	-7.29%
YoY %	-53.05%	31.00%	-10.91%	14.19%	-61.67%	136.04%	-	-
Horiz. %	56.61%	120.57%	92.04%	103.31%	90.47%	236.04%	100.00%	-
EY	9.90	4.65	6.09	5.43	6.20	2.37	5.61	7.85%
YoY %	112.90%	-23.65%	12.15%	-12.42%	161.60%	-57.75%	-	-
Horiz. %	176.47%	82.89%	108.56%	96.79%	110.52%	42.25%	100.00%	-
DY	2.25	0.83	0.70	1.42	0.00	0.00	0.00	-
YoY %	171.08%	18.57%	-50.70%	0.00%	0.00%	0.00%	-	-
Horiz. %	158.45%	58.45%	49.30%	100.00%	-	-	-	-
P/NAPS	1.14	1.89	1.08	1.40	0.97	1.33	1.13	0.11%
YoY %	-39.68%	75.00%	-22.86%	44.33%	-27.07%	17.70%	-	-
Horiz. %	100.88%	167.26%	95.58%	123.89%	85.84%	117.70%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	19/11/07	21/11/06	21/11/05	30/05/03	16/05/02	16/05/01	-
Price	3.64	5.75	3.34	2.39	1.69	2.49	1.83	-
P/RPS	1.74	2.40	1.53	1.33	1.25	2.44	1.49	2.08%
YoY %	-27.50%	56.86%	15.04%	6.40%	-48.77%	63.76%	-	-
Horiz. %	116.78%	161.07%	102.68%	89.26%	83.89%	163.76%	100.00%	-
P/EPS	9.19	20.61	19.31	17.84	20.05	43.68	16.49	-7.49%
YoY %	-55.41%	6.73%	8.24%	-11.02%	-54.10%	164.89%	-	-
Horiz. %	55.73%	124.98%	117.10%	108.19%	121.59%	264.89%	100.00%	-
EY	10.88	4.85	5.18	5.61	4.99	2.29	6.07	8.08%
YoY %	124.33%	-6.37%	-7.66%	12.42%	117.90%	-62.27%	-	-
Horiz. %	179.24%	79.90%	85.34%	92.42%	82.21%	37.73%	100.00%	-
DY	2.47	0.87	0.60	1.46	0.00	0.00	0.00	-
YoY %	183.91%	45.00%	-58.90%	0.00%	0.00%	0.00%	-	-
Horiz. %	169.18%	59.59%	41.10%	100.00%	-	-	-	-
P/NAPS	1.04	1.81	1.27	1.35	1.21	1.38	1.04	0.00%
YoY %	-42.54%	42.52%	-5.93%	11.57%	-12.32%	32.69%	-	-
Horiz. %	100.00%	174.04%	122.12%	129.81%	116.35%	132.69%	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