[RHBBANK] YoY 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
Quarter Result
Revenue	1,436,478	1,338,919	1,498,764	1,630,672	1,314,622	1,076,881	941,202	7.29%
YoY %	7.29%	-10.67%	-8.09%	24.04%	22.08%	14.42%	-	-
Horiz. %	152.62%	142.26%	159.24%	173.25%	139.67%	114.42%	100.00%	-
PBT	447,948	400,061	361,886	287,441	202,284	160,338	139,906	21.39%
YoY %	11.97%	10.55%	25.90%	42.10%	26.16%	14.60%	-	-
Horiz. %	320.18%	285.95%	258.66%	205.45%	144.59%	114.60%	100.00%	-
Tax	-107,272	-96,254	-90,010	-72,024	-52,834	-64,919	-50,634	13.32%
YoY %	-11.45%	-6.94%	-24.97%	-36.32%	18.62%	-28.21%	-	-
Horiz. %	211.86%	190.10%	177.77%	142.24%	104.34%	128.21%	100.00%	-
NP	340,676	303,807	271,876	215,417	149,450	95,419	89,272	24.99%
YoY %	12.14%	11.74%	26.21%	44.14%	56.62%	6.89%	-	-
Horiz. %	381.62%	340.32%	304.55%	241.30%	167.41%	106.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	339,030	301,529	271,069	162,198	111,091	95,419	89,272	24.89%
YoY %	12.44%	11.24%	67.12%	46.00%	16.42%	6.89%	-	-
Horiz. %	379.77%	337.76%	303.64%	181.69%	124.44%	106.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.95%	24.06%	24.87%	25.06%	26.12%	40.49%	36.19%	-
YoY %	-0.46%	-3.26%	-0.76%	-4.06%	-35.49%	11.88%	-	-
Horiz. %	66.18%	66.48%	68.72%	69.25%	72.17%	111.88%	100.00%	-
Total Cost	1,095,802	1,035,112	1,226,888	1,415,255	1,165,172	981,462	851,930	4.28%
YoY %	5.86%	-15.63%	-13.31%	21.46%	18.72%	15.20%	-	-
Horiz. %	128.63%	121.50%	144.01%	166.12%	136.77%	115.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,328,724	8,055,131	7,206,992	5,139,307	4,680,391	3,174,516	2,896,785	21.51%
YoY %	15.81%	11.77%	40.23%	9.81%	47.44%	9.59%	-	-
Horiz. %	322.04%	278.07%	248.79%	177.41%	161.57%	109.59%	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	107,971	107,688	193,620	91,122	36,423	64,224	-	-
YoY %	0.26%	-44.38%	112.48%	150.18%	-43.29%	0.00%	-	-
Horiz. %	168.12%	167.68%	301.48%	141.88%	56.71%	100.00%	-	-
Div Payout %	31.85%	35.71%	71.43%	56.18%	32.79%	67.31%	-	-
YoY %	-10.81%	-50.01%	27.14%	71.33%	-51.29%	0.00%	-	-
Horiz. %	47.32%	53.05%	106.12%	83.46%	48.71%	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	9,328,724	8,055,131	7,206,992	5,139,307	4,680,391	3,174,516	2,896,785	21.51%
YoY %	15.81%	11.77%	40.23%	9.81%	47.44%	9.59%	-	-
Horiz. %	322.04%	278.07%	248.79%	177.41%	161.57%	109.59%	100.00%	-
NOSH	2,159,426	2,153,778	2,151,341	1,822,449	1,821,163	1,834,980	1,821,877	2.87%
YoY %	0.26%	0.11%	18.05%	0.07%	-0.75%	0.72%	-	-
Horiz. %	118.53%	118.22%	118.08%	100.03%	99.96%	100.72%	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	23.72%	22.69%	18.14%	13.21%	11.37%	8.86%	9.48%	-
YoY %	4.54%	25.08%	37.32%	16.18%	28.33%	-6.54%	-	-
Horiz. %	250.21%	239.35%	191.35%	139.35%	119.94%	93.46%	100.00%	-
ROE	3.63%	3.74%	3.76%	3.16%	2.37%	3.01%	3.08%	-
YoY %	-2.94%	-0.53%	18.99%	33.33%	-21.26%	-2.27%	-	-
Horiz. %	117.86%	121.43%	122.08%	102.60%	76.95%	97.73%	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	66.52	62.17	69.67	89.48	72.19	58.69	51.66	4.30%
YoY %	7.00%	-10.77%	-22.14%	23.95%	23.00%	13.61%	-	-
Horiz. %	128.77%	120.34%	134.86%	173.21%	139.74%	113.61%	100.00%	-
EPS	15.70	14.00	12.60	8.90	6.10	5.20	4.90	21.40%
YoY %	12.14%	11.11%	41.57%	45.90%	17.31%	6.12%	-	-
Horiz. %	320.41%	285.71%	257.14%	181.63%	124.49%	106.12%	100.00%	-
DPS	5.00	5.00	9.00	5.00	2.00	3.50	0.00	-
YoY %	0.00%	-44.44%	80.00%	150.00%	-42.86%	0.00%	-	-
Horiz. %	142.86%	142.86%	257.14%	142.86%	57.14%	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	32.95	30.71	34.38	37.40	30.15	24.70	21.59	7.29%
YoY %	7.29%	-10.67%	-8.07%	24.05%	22.06%	14.40%	-	-
Horiz. %	152.62%	142.24%	159.24%	173.23%	139.65%	114.40%	100.00%	-
EPS	7.78	6.92	6.22	3.72	2.55	2.19	2.05	24.88%
YoY %	12.43%	11.25%	67.20%	45.88%	16.44%	6.83%	-	-
Horiz. %	379.51%	337.56%	303.41%	181.46%	124.39%	106.83%	100.00%	-
DPS	2.48	2.47	4.44	2.09	0.84	1.47	0.00	-
YoY %	0.40%	-44.37%	112.44%	148.81%	-42.86%	0.00%	-	-
Horiz. %	168.71%	168.03%	302.04%	142.18%	57.14%	100.00%	-	-
NAPS	2.1396	1.8475	1.653	1.1787	1.0735	0.7281	0.6644	21.50%
YoY %	15.81%	11.77%	40.24%	9.80%	47.44%	9.59%	-	-
Horiz. %	322.03%	278.07%	248.80%	177.41%	161.57%	109.59%	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	8.84	6.66	6.06	5.39	3.81	3.58	3.62	16.03%
YoY %	32.73%	9.90%	12.43%	41.47%	6.42%	-1.10%	-	-
Horiz. %	244.20%	183.98%	167.40%	148.90%	105.25%	98.90%	100.00%	-
P/EPS	37.45	29.57	33.49	54.16	45.08	40.38	38.16	-0.31%
YoY %	26.65%	-11.70%	-38.16%	20.14%	11.64%	5.82%	-	-
Horiz. %	98.14%	77.49%	87.76%	141.93%	118.13%	105.82%	100.00%	-
EY	2.67	3.38	2.99	1.85	2.22	2.48	2.62	0.31%
YoY %	-21.01%	13.04%	61.62%	-16.67%	-10.48%	-5.34%	-	-
Horiz. %	101.91%	129.01%	114.12%	70.61%	84.73%	94.66%	100.00%	-
DY	0.85	1.21	2.13	1.04	0.73	1.67	0.00	-
YoY %	-29.75%	-43.19%	104.81%	42.47%	-56.29%	0.00%	-	-
Horiz. %	50.90%	72.46%	127.54%	62.28%	43.71%	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	10.12	7.40	6.00	5.92	3.74	3.95	3.64	18.57%
YoY %	36.76%	23.33%	1.35%	58.29%	-5.32%	8.52%	-	-
Horiz. %	278.02%	203.30%	164.84%	162.64%	102.75%	108.52%	100.00%	-
P/EPS	42.87	32.86	33.17	59.55	44.26	44.62	38.37	1.86%
YoY %	30.46%	-0.93%	-44.30%	34.55%	-0.81%	16.29%	-	-
Horiz. %	111.73%	85.64%	86.45%	155.20%	115.35%	116.29%	100.00%	-
EY	2.33	3.04	3.01	1.68	2.26	2.24	2.61	-1.87%
YoY %	-23.36%	1.00%	79.17%	-25.66%	0.89%	-14.18%	-	-
Horiz. %	89.27%	116.48%	115.33%	64.37%	86.59%	85.82%	100.00%	-
DY	0.74	1.09	2.15	0.94	0.74	1.51	0.00	-
YoY %	-32.11%	-49.30%	128.72%	27.03%	-50.99%	0.00%	-	-
Horiz. %	49.01%	72.19%	142.38%	62.25%	49.01%	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