[RHBBANK] YoY TTM 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
TTM Result
Revenue	5,699,286	6,018,752	6,131,384	4,862,935	4,028,118	3,615,658	3,165,244	9.46%
YoY %	-5.31%	-1.84%	26.08%	20.72%	11.41%	14.23%	-	-
Horiz. %	180.06%	190.15%	193.71%	153.64%	127.26%	114.23%	100.00%	-
PBT	1,465,744	1,247,734	985,217	683,648	521,638	529,498	347,443	24.78%
YoY %	17.47%	26.65%	44.11%	31.06%	-1.48%	52.40%	-	-
Horiz. %	421.87%	359.12%	283.56%	196.77%	150.14%	152.40%	100.00%	-
Tax	-376,426	-346,815	-262,553	-282,403	-200,525	-228,280	-187,030	11.35%
YoY %	-8.54%	-32.09%	7.03%	-40.83%	12.16%	-22.06%	-	-
Horiz. %	201.27%	185.43%	140.38%	150.99%	107.22%	122.06%	100.00%	-
NP	1,089,318	900,919	722,664	401,245	321,113	301,218	160,413	34.26%
YoY %	20.91%	24.67%	80.11%	24.95%	6.60%	87.78%	-	-
Horiz. %	679.07%	561.62%	450.50%	250.13%	200.18%	187.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,085,413	897,900	534,599	362,886	321,113	301,218	160,413	34.18%
YoY %	20.88%	67.96%	47.32%	13.01%	6.60%	87.78%	-	-
Horiz. %	676.64%	559.74%	333.26%	226.22%	200.18%	187.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.68%	27.80%	26.65%	41.31%	38.44%	43.11%	53.83%	-
YoY %	-7.63%	4.32%	-35.49%	7.47%	-10.83%	-19.91%	-	-
Horiz. %	47.71%	51.64%	49.51%	76.74%	71.41%	80.09%	100.00%	-
Total Cost	4,609,968	5,117,833	5,408,720	4,461,690	3,707,005	3,314,440	3,004,831	6.80%
YoY %	-9.92%	-5.38%	21.23%	20.36%	11.84%	10.30%	-	-
Horiz. %	153.42%	170.32%	180.00%	148.48%	123.37%	110.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,055,131	7,206,992	5,139,307	4,680,391	3,174,516	2,896,785	2,477,645	19.88%
YoY %	11.77%	40.23%	9.81%	47.44%	9.59%	16.92%	-	-
Horiz. %	325.11%	290.88%	207.43%	188.90%	128.13%	116.92%	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	337,043	488,026	200,306	-	191,290	118,943	55,196	32.08%
YoY %	-30.94%	143.64%	0.00%	-	60.82%	115.49%	-	-
Horiz. %	610.63%	884.17%	362.90%	-	346.56%	215.49%	100.00%	-
Div Payout %	31.05%	54.35%	37.47%	-	59.57%	39.49%	34.41%	-
YoY %	-42.87%	45.05%	0.00%	-	50.85%	14.76%	-	-
Horiz. %	90.24%	157.95%	108.89%	-	173.12%	114.76%	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	8,055,131	7,206,992	5,139,307	4,680,391	3,174,516	2,896,785	2,477,645	19.88%
YoY %	11.77%	40.23%	9.81%	47.44%	9.59%	16.92%	-	-
Horiz. %	325.11%	290.88%	207.43%	188.90%	128.13%	116.92%	100.00%	-
NOSH	2,153,778	2,151,341	1,822,449	1,821,163	1,834,980	1,821,877	1,808,500	2.72%
YoY %	0.11%	18.05%	0.07%	-0.75%	0.72%	0.74%	-	-
Horiz. %	119.09%	118.96%	100.77%	100.70%	101.46%	100.74%	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	19.11%	14.97%	11.79%	8.25%	7.97%	8.33%	5.07%	-
YoY %	27.66%	26.97%	42.91%	3.51%	-4.32%	64.30%	-	-
Horiz. %	376.92%	295.27%	232.54%	162.72%	157.20%	164.30%	100.00%	-
ROE	13.47%	12.46%	10.40%	7.75%	10.12%	10.40%	6.47%	-
YoY %	8.11%	19.81%	34.19%	-23.42%	-2.69%	60.74%	-	-
Horiz. %	208.19%	192.58%	160.74%	119.78%	156.41%	160.74%	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	264.62	279.77	336.44	267.02	219.52	198.46	175.02	6.56%
YoY %	-5.42%	-16.84%	26.00%	21.64%	10.61%	13.39%	-	-
Horiz. %	151.19%	159.85%	192.23%	152.57%	125.43%	113.39%	100.00%	-
EPS	50.40	41.74	29.33	19.93	17.50	16.53	8.87	30.63%
YoY %	20.75%	42.31%	47.17%	13.89%	5.87%	86.36%	-	-
Horiz. %	568.21%	470.57%	330.67%	224.69%	197.29%	186.36%	100.00%	-
DPS	15.60	22.60	11.00	0.00	10.50	6.50	3.05	28.53%
YoY %	-30.97%	105.45%	0.00%	0.00%	61.54%	113.11%	-	-
Horiz. %	511.48%	740.98%	360.66%	0.00%	344.26%	213.11%	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	130.73	138.06	140.64	111.55	92.40	82.94	72.61	9.46%
YoY %	-5.31%	-1.83%	26.08%	20.73%	11.41%	14.23%	-	-
Horiz. %	180.04%	190.14%	193.69%	153.63%	127.26%	114.23%	100.00%	-
EPS	24.90	20.60	12.26	8.32	7.37	6.91	3.68	34.18%
YoY %	20.87%	68.03%	47.36%	12.89%	6.66%	87.77%	-	-
Horiz. %	676.63%	559.78%	333.15%	226.09%	200.27%	187.77%	100.00%	-
DPS	7.73	11.19	4.59	0.00	4.39	2.73	1.27	32.02%
YoY %	-30.92%	143.79%	0.00%	0.00%	60.81%	114.96%	-	-
Horiz. %	608.66%	881.10%	361.42%	0.00%	345.67%	214.96%	100.00%	-
NAPS	1.8477	1.6532	1.1789	1.0736	0.7282	0.6645	0.5683	19.88%
YoY %	11.77%	40.23%	9.81%	47.43%	9.59%	16.93%	-	-
Horiz. %	325.13%	290.90%	207.44%	188.91%	128.14%	116.93%	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	1.56	1.51	1.43	1.03	0.96	0.94	0.82	10.39%
YoY %	3.31%	5.59%	38.83%	7.29%	2.13%	14.63%	-	-
Horiz. %	190.24%	184.15%	174.39%	125.61%	117.07%	114.63%	100.00%	-
P/EPS	8.21	10.11	16.43	13.80	12.00	11.31	16.23	-9.95%
YoY %	-18.79%	-38.47%	19.06%	15.00%	6.10%	-30.31%	-	-
Horiz. %	50.59%	62.29%	101.23%	85.03%	73.94%	69.69%	100.00%	-
EY	12.17	9.89	6.09	7.25	8.33	8.84	6.16	11.04%
YoY %	23.05%	62.40%	-16.00%	-12.97%	-5.77%	43.51%	-	-
Horiz. %	197.56%	160.55%	98.86%	117.69%	135.23%	143.51%	100.00%	-
DY	3.77	5.36	2.28	0.00	5.00	3.48	2.12	9.25%
YoY %	-29.66%	135.09%	0.00%	0.00%	43.68%	64.15%	-	-
Horiz. %	177.83%	252.83%	107.55%	0.00%	235.85%	164.15%	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	1.74	1.49	1.58	1.01	1.06	0.95	0.96	9.57%
YoY %	16.78%	-5.70%	56.44%	-4.72%	11.58%	-1.04%	-	-
Horiz. %	181.25%	155.21%	164.58%	105.21%	110.42%	98.96%	100.00%	-
P/EPS	9.13	10.02	18.07	13.55	13.26	11.37	18.94	-10.61%
YoY %	-8.88%	-44.55%	33.36%	2.19%	16.62%	-39.97%	-	-
Horiz. %	48.20%	52.90%	95.41%	71.54%	70.01%	60.03%	100.00%	-
EY	10.96	9.98	5.53	7.38	7.54	8.79	5.28	11.88%
YoY %	9.82%	80.47%	-25.07%	-2.12%	-14.22%	66.48%	-	-
Horiz. %	207.58%	189.02%	104.73%	139.77%	142.80%	166.48%	100.00%	-
DY	3.39	5.41	2.08	0.00	4.53	3.46	1.82	10.03%
YoY %	-37.34%	160.10%	0.00%	0.00%	30.92%	90.11%	-	-
Horiz. %	186.26%	297.25%	114.29%	0.00%	248.90%	190.11%	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