[RHBBANK] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	CAGR
Cumulative Result
Revenue	6,156,821	5,506,790	4,440,789	5,597,444	3,435,841	3,238,187	3,437,374	9.37%
YoY %	11.80%	24.00%	-20.66%	62.91%	6.10%	-5.79%	-	-
Horiz. %	179.11%	160.20%	129.19%	162.84%	99.96%	94.21%	100.00%	-
PBT	1,136,913	829,849	578,649	750,561	433,132	401,403	621,527	9.72%
YoY %	37.00%	43.41%	-22.90%	73.29%	7.90%	-35.42%	-	-
Horiz. %	182.92%	133.52%	93.10%	120.76%	69.69%	64.58%	100.00%	-
Tax	-314,848	-233,952	-262,871	-293,354	-182,532	-231,887	-358,617	-1.98%
YoY %	-34.58%	11.00%	10.39%	-60.71%	21.28%	35.34%	-	-
Horiz. %	87.80%	65.24%	73.30%	81.80%	50.90%	64.66%	100.00%	-
NP	822,065	595,897	315,778	457,207	250,600	169,516	262,910	19.14%
YoY %	37.95%	88.71%	-30.93%	82.44%	47.83%	-35.52%	-	-
Horiz. %	312.68%	226.65%	120.11%	173.90%	95.32%	64.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	712,930	438,310	315,778	457,207	250,600	169,516	262,910	16.56%
YoY %	62.65%	38.80%	-30.93%	82.44%	47.83%	-35.52%	-	-
Horiz. %	271.17%	166.71%	120.11%	173.90%	95.32%	64.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.69%	28.19%	45.43%	39.08%	42.14%	57.77%	57.70%	-
YoY %	-1.77%	-37.95%	16.25%	-7.26%	-27.06%	0.12%	-	-
Horiz. %	47.99%	48.86%	78.73%	67.73%	73.03%	100.12%	100.00%	-
Total Cost	5,334,756	4,910,893	4,125,011	5,140,237	3,185,241	3,068,671	3,174,464	8.30%
YoY %	8.63%	19.05%	-19.75%	61.38%	3.80%	-3.33%	-	-
Horiz. %	168.05%	154.70%	129.94%	161.92%	100.34%	96.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,511,958	4,930,987	5,512,425	3,041,974	2,688,919	4,495,859	3,877,922	8.29%
YoY %	32.06%	-10.55%	81.21%	13.13%	-40.19%	15.93%	-	-
Horiz. %	167.92%	127.16%	142.15%	78.44%	69.34%	115.93%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	270,833	146,103	63,885	182,154	137,189	49,135	109,545	14.92%
YoY %	85.37%	128.70%	-64.93%	32.78%	179.21%	-55.15%	-	-
Horiz. %	247.23%	133.37%	58.32%	166.28%	125.24%	44.85%	100.00%	-
Div Payout %	37.99%	33.33%	20.23%	39.84%	54.74%	28.99%	41.67%	-
YoY %	13.98%	64.76%	-49.22%	-27.22%	88.82%	-30.43%	-	-
Horiz. %	91.17%	79.99%	48.55%	95.61%	131.37%	69.57%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	6,511,958	4,930,987	5,512,425	3,041,974	2,688,919	4,495,859	3,877,922	8.29%
YoY %	32.06%	-10.55%	81.21%	13.13%	-40.19%	15.93%	-	-
Horiz. %	167.92%	127.16%	142.15%	78.44%	69.34%	115.93%	100.00%	-
NOSH	1,991,424	1,826,291	1,825,306	1,821,541	1,829,197	2,456,753	2,190,916	-1.45%
YoY %	9.04%	0.05%	0.21%	-0.42%	-25.54%	12.13%	-	-
Horiz. %	90.89%	83.36%	83.31%	83.14%	83.49%	112.13%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	13.35%	10.82%	7.11%	8.17%	7.29%	5.23%	7.65%	-
YoY %	23.38%	52.18%	-12.97%	12.07%	39.39%	-31.63%	-	-
Horiz. %	174.51%	141.44%	92.94%	106.80%	95.29%	68.37%	100.00%	-
ROE	10.95%	8.89%	5.73%	15.03%	9.32%	3.77%	6.78%	-
YoY %	23.17%	55.15%	-61.88%	61.27%	147.21%	-44.40%	-	-
Horiz. %	161.50%	131.12%	84.51%	221.68%	137.46%	55.60%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	309.17	301.53	243.29	307.29	187.83	131.81	156.89	10.98%
YoY %	2.53%	23.94%	-20.83%	63.60%	42.50%	-15.99%	-	-
Horiz. %	197.06%	192.19%	155.07%	195.86%	119.72%	84.01%	100.00%	-
EPS	35.80	24.00	17.30	25.10	13.70	6.90	12.00	18.29%
YoY %	49.17%	38.73%	-31.08%	83.21%	98.55%	-42.50%	-	-
Horiz. %	298.33%	200.00%	144.17%	209.17%	114.17%	57.50%	100.00%	-
DPS	13.60	8.00	3.50	10.00	7.50	2.00	5.00	16.62%
YoY %	70.00%	128.57%	-65.00%	33.33%	275.00%	-60.00%	-	-
Horiz. %	272.00%	160.00%	70.00%	200.00%	150.00%	40.00%	100.00%	-
NAPS	3.27	2.70	3.02	1.67	1.47	1.83	1.77	9.89%
YoY %	21.11%	-10.60%	80.84%	13.61%	-19.67%	3.39%	-	-
Horiz. %	184.75%	152.54%	170.62%	94.35%	83.05%	103.39%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,808,519
RPS	141.21	126.30	101.85	128.38	78.80	74.27	78.84	9.37%
YoY %	11.81%	24.01%	-20.67%	62.92%	6.10%	-5.80%	-	-
Horiz. %	179.11%	160.20%	129.19%	162.84%	99.95%	94.20%	100.00%	-
EPS	16.35	10.05	7.24	10.49	5.75	3.89	6.03	16.56%
YoY %	62.69%	38.81%	-30.98%	82.43%	47.81%	-35.49%	-	-
Horiz. %	271.14%	166.67%	120.07%	173.96%	95.36%	64.51%	100.00%	-
DPS	6.21	3.35	1.47	4.18	3.15	1.13	2.51	14.93%
YoY %	85.37%	127.89%	-64.83%	32.70%	178.76%	-54.98%	-	-
Horiz. %	247.41%	133.47%	58.57%	166.53%	125.50%	45.02%	100.00%	-
NAPS	1.4936	1.131	1.2643	0.6977	0.6167	1.0312	0.8894	8.29%
YoY %	32.06%	-10.54%	81.21%	13.13%	-40.20%	15.94%	-	-
Horiz. %	167.93%	127.16%	142.15%	78.45%	69.34%	115.94%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	30/06/03	28/06/02	29/06/01	-
Price	5.85	3.42	2.21	2.34	1.69	2.35	2.00	-
P/RPS	1.89	1.13	0.91	0.76	0.90	1.78	1.27	6.30%
YoY %	67.26%	24.18%	19.74%	-15.56%	-49.44%	40.16%	-	-
Horiz. %	148.82%	88.98%	71.65%	59.84%	70.87%	140.16%	100.00%	-
P/EPS	16.34	14.25	12.77	9.32	12.34	34.06	16.67	-0.30%
YoY %	14.67%	11.59%	37.02%	-24.47%	-63.77%	104.32%	-	-
Horiz. %	98.02%	85.48%	76.60%	55.91%	74.03%	204.32%	100.00%	-
EY	6.12	7.02	7.83	10.73	8.11	2.94	6.00	0.30%
YoY %	-12.82%	-10.34%	-27.03%	32.31%	175.85%	-51.00%	-	-
Horiz. %	102.00%	117.00%	130.50%	178.83%	135.17%	49.00%	100.00%	-
DY	2.32	2.34	1.58	4.27	4.44	0.85	2.50	-1.14%
YoY %	-0.85%	48.10%	-63.00%	-3.83%	422.35%	-66.00%	-	-
Horiz. %	92.80%	93.60%	63.20%	170.80%	177.60%	34.00%	100.00%	-
P/NAPS	1.79	1.27	0.73	1.40	1.15	1.28	1.13	7.32%
YoY %	40.94%	73.97%	-47.86%	21.74%	-10.16%	13.27%	-	-
Horiz. %	158.41%	112.39%	64.60%	123.89%	101.77%	113.27%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	28/02/07	28/02/06	28/02/05	28/08/03	30/08/02	29/08/01	-
Price	5.20	4.38	2.46	2.24	1.89	2.22	2.56	-
P/RPS	1.68	1.45	1.01	0.73	1.01	1.68	1.63	0.46%
YoY %	15.86%	43.56%	38.36%	-27.72%	-39.88%	3.07%	-	-
Horiz. %	103.07%	88.96%	61.96%	44.79%	61.96%	103.07%	100.00%	-
P/EPS	14.53	18.25	14.22	8.92	13.80	32.17	21.33	-5.72%
YoY %	-20.38%	28.34%	59.42%	-35.36%	-57.10%	50.82%	-	-
Horiz. %	68.12%	85.56%	66.67%	41.82%	64.70%	150.82%	100.00%	-
EY	6.88	5.48	7.03	11.21	7.25	3.11	4.69	6.06%
YoY %	25.55%	-22.05%	-37.29%	54.62%	133.12%	-33.69%	-	-
Horiz. %	146.70%	116.84%	149.89%	239.02%	154.58%	66.31%	100.00%	-
DY	2.62	1.83	1.42	4.46	3.97	0.90	1.95	4.64%
YoY %	43.17%	28.87%	-68.16%	12.34%	341.11%	-53.85%	-	-
Horiz. %	134.36%	93.85%	72.82%	228.72%	203.59%	46.15%	100.00%	-
P/NAPS	1.59	1.62	0.81	1.34	1.29	1.21	1.45	1.42%
YoY %	-1.85%	100.00%	-39.55%	3.88%	6.61%	-16.55%	-	-
Horiz. %	109.66%	111.72%	55.86%	92.41%	88.97%	83.45%	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