[RHBBANK] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	CAGR
TTM Result
Revenue	6,018,752	6,131,384	4,862,935	4,028,118	3,615,658	3,165,244	3,373,012	9.31%
YoY %	-1.84%	26.08%	20.72%	11.41%	14.23%	-6.16%	-	-
Horiz. %	178.44%	181.78%	144.17%	119.42%	107.19%	93.84%	100.00%	-
PBT	1,247,734	985,217	683,648	521,638	529,498	347,443	478,858	15.87%
YoY %	26.65%	44.11%	31.06%	-1.48%	52.40%	-27.44%	-	-
Horiz. %	260.56%	205.74%	142.77%	108.93%	110.58%	72.56%	100.00%	-
Tax	-346,815	-262,553	-282,403	-200,525	-228,280	-187,030	-317,669	1.35%
YoY %	-32.09%	7.03%	-40.83%	12.16%	-22.06%	41.12%	-	-
Horiz. %	109.17%	82.65%	88.90%	63.12%	71.86%	58.88%	100.00%	-
NP	900,919	722,664	401,245	321,113	301,218	160,413	161,189	30.30%
YoY %	24.67%	80.11%	24.95%	6.60%	87.78%	-0.48%	-	-
Horiz. %	558.92%	448.33%	248.93%	199.22%	186.87%	99.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	897,900	534,599	362,886	321,113	301,218	160,413	161,189	30.23%
YoY %	67.96%	47.32%	13.01%	6.60%	87.78%	-0.48%	-	-
Horiz. %	557.05%	331.66%	225.13%	199.22%	186.87%	99.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.80%	26.65%	41.31%	38.44%	43.11%	53.83%	66.34%	-
YoY %	4.32%	-35.49%	7.47%	-10.83%	-19.91%	-18.86%	-	-
Horiz. %	41.91%	40.17%	62.27%	57.94%	64.98%	81.14%	100.00%	-
Total Cost	5,117,833	5,408,720	4,461,690	3,707,005	3,314,440	3,004,831	3,211,823	7.42%
YoY %	-5.38%	21.23%	20.36%	11.84%	10.30%	-6.44%	-	-
Horiz. %	159.34%	168.40%	138.91%	115.42%	103.19%	93.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,206,992	5,139,307	4,680,391	3,174,516	2,896,785	2,477,645	4,258,499	8.42%
YoY %	40.23%	9.81%	47.44%	9.59%	16.92%	-41.82%	-	-
Horiz. %	169.24%	120.68%	109.91%	74.55%	68.02%	58.18%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	CAGR
Dividend
Div	488,026	200,306	-	191,290	118,943	55,196	91,803	29.30%
YoY %	143.64%	0.00%	-	60.82%	115.49%	-39.88%	-	-
Horiz. %	531.60%	218.19%	-	208.37%	129.56%	60.12%	100.00%	-
Div Payout %	54.35%	37.47%	-	59.57%	39.49%	34.41%	56.95%	-
YoY %	45.05%	0.00%	-	50.85%	14.76%	-39.58%	-	-
Horiz. %	95.43%	65.79%	-	104.60%	69.34%	60.42%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	CAGR
Equity
Net Worth	7,206,992	5,139,307	4,680,391	3,174,516	2,896,785	2,477,645	4,258,499	8.42%
YoY %	40.23%	9.81%	47.44%	9.59%	16.92%	-41.82%	-	-
Horiz. %	169.24%	120.68%	109.91%	74.55%	68.02%	58.18%	100.00%	-
NOSH	2,151,341	1,822,449	1,821,163	1,834,980	1,821,877	1,808,500	2,379,050	-1.53%
YoY %	18.05%	0.07%	-0.75%	0.72%	0.74%	-23.98%	-	-
Horiz. %	90.43%	76.60%	76.55%	77.13%	76.58%	76.02%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	14.97%	11.79%	8.25%	7.97%	8.33%	5.07%	4.78%	-
YoY %	26.97%	42.91%	3.51%	-4.32%	64.30%	6.07%	-	-
Horiz. %	313.18%	246.65%	172.59%	166.74%	174.27%	106.07%	100.00%	-
ROE	12.46%	10.40%	7.75%	10.12%	10.40%	6.47%	3.79%	-
YoY %	19.81%	34.19%	-23.42%	-2.69%	60.74%	70.71%	-	-
Horiz. %	328.76%	274.41%	204.49%	267.02%	274.41%	170.71%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	CAGR
Per Share
RPS	279.77	336.44	267.02	219.52	198.46	175.02	141.78	11.02%
YoY %	-16.84%	26.00%	21.64%	10.61%	13.39%	23.44%	-	-
Horiz. %	197.33%	237.30%	188.33%	154.83%	139.98%	123.44%	100.00%	-
EPS	41.74	29.33	19.93	17.50	16.53	8.87	6.78	32.25%
YoY %	42.31%	47.17%	13.89%	5.87%	86.36%	30.83%	-	-
Horiz. %	615.63%	432.60%	293.95%	258.11%	243.81%	130.83%	100.00%	-
DPS	22.60	11.00	0.00	10.50	6.50	3.05	3.86	31.23%
YoY %	105.45%	0.00%	0.00%	61.54%	113.11%	-20.98%	-	-
Horiz. %	585.49%	284.97%	0.00%	272.02%	168.39%	79.02%	100.00%	-
NAPS	3.35	2.82	2.57	1.73	1.59	1.37	1.79	10.12%
YoY %	18.79%	9.73%	48.55%	8.81%	16.06%	-23.46%	-	-
Horiz. %	187.15%	157.54%	143.58%	96.65%	88.83%	76.54%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,834,980
RPS	138.06	140.64	111.55	92.40	82.94	72.61	77.37	9.31%
YoY %	-1.83%	26.08%	20.73%	11.41%	14.23%	-6.15%	-	-
Horiz. %	178.44%	181.78%	144.18%	119.43%	107.20%	93.85%	100.00%	-
EPS	20.60	12.26	8.32	7.37	6.91	3.68	3.70	30.22%
YoY %	68.03%	47.36%	12.89%	6.66%	87.77%	-0.54%	-	-
Horiz. %	556.76%	331.35%	224.86%	199.19%	186.76%	99.46%	100.00%	-
DPS	11.19	4.59	0.00	4.39	2.73	1.27	2.11	29.25%
YoY %	143.79%	0.00%	0.00%	60.81%	114.96%	-39.81%	-	-
Horiz. %	530.33%	217.54%	0.00%	208.06%	129.38%	60.19%	100.00%	-
NAPS	1.6532	1.1789	1.0736	0.7282	0.6645	0.5683	0.9768	8.43%
YoY %	40.23%	9.81%	47.43%	9.59%	16.93%	-41.82%	-	-
Horiz. %	169.25%	120.69%	109.91%	74.55%	68.03%	58.18%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	-
Price	4.22	4.82	2.75	2.10	1.87	1.44	2.31	-
P/RPS	1.51	1.43	1.03	0.96	0.94	0.82	1.63	-1.16%
YoY %	5.59%	38.83%	7.29%	2.13%	14.63%	-49.69%	-	-
Horiz. %	92.64%	87.73%	63.19%	58.90%	57.67%	50.31%	100.00%	-
P/EPS	10.11	16.43	13.80	12.00	11.31	16.23	34.09	-17.05%
YoY %	-38.47%	19.06%	15.00%	6.10%	-30.31%	-52.39%	-	-
Horiz. %	29.66%	48.20%	40.48%	35.20%	33.18%	47.61%	100.00%	-
EY	9.89	6.09	7.25	8.33	8.84	6.16	2.93	20.57%
YoY %	62.40%	-16.00%	-12.97%	-5.77%	43.51%	110.24%	-	-
Horiz. %	337.54%	207.85%	247.44%	284.30%	301.71%	210.24%	100.00%	-
DY	5.36	2.28	0.00	5.00	3.48	2.12	1.67	19.64%
YoY %	135.09%	0.00%	0.00%	43.68%	64.15%	26.95%	-	-
Horiz. %	320.96%	136.53%	0.00%	299.40%	208.38%	126.95%	100.00%	-
P/NAPS	1.26	1.71	1.07	1.21	1.18	1.05	1.29	-0.36%
YoY %	-26.32%	59.81%	-11.57%	2.54%	12.38%	-18.60%	-	-
Horiz. %	97.67%	132.56%	82.95%	93.80%	91.47%	81.40%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	27/08/07	29/08/06	30/08/05	27/08/04	20/02/03	14/02/02	-
Price	4.18	5.30	2.70	2.32	1.88	1.68	2.63	-
P/RPS	1.49	1.58	1.01	1.06	0.95	0.96	1.85	-3.27%
YoY %	-5.70%	56.44%	-4.72%	11.58%	-1.04%	-48.11%	-	-
Horiz. %	80.54%	85.41%	54.59%	57.30%	51.35%	51.89%	100.00%	-
P/EPS	10.02	18.07	13.55	13.26	11.37	18.94	38.82	-18.80%
YoY %	-44.55%	33.36%	2.19%	16.62%	-39.97%	-51.21%	-	-
Horiz. %	25.81%	46.55%	34.90%	34.16%	29.29%	48.79%	100.00%	-
EY	9.98	5.53	7.38	7.54	8.79	5.28	2.58	23.13%
YoY %	80.47%	-25.07%	-2.12%	-14.22%	66.48%	104.65%	-	-
Horiz. %	386.82%	214.34%	286.05%	292.25%	340.70%	204.65%	100.00%	-
DY	5.41	2.08	0.00	4.53	3.46	1.82	1.47	22.19%
YoY %	160.10%	0.00%	0.00%	30.92%	90.11%	23.81%	-	-
Horiz. %	368.03%	141.50%	0.00%	308.16%	235.37%	123.81%	100.00%	-
P/NAPS	1.25	1.88	1.05	1.34	1.18	1.23	1.47	-2.46%
YoY %	-33.51%	79.05%	-21.64%	13.56%	-4.07%	-16.33%	-	-
Horiz. %	85.03%	127.89%	71.43%	91.16%	80.27%	83.67%	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