[RHBBANK] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	30/09/02	30/09/01	CAGR
TTM Result
Revenue	6,150,660	5,815,334	4,633,047	3,892,439	3,641,808	3,185,805	3,426,916	9.40%
YoY %	5.77%	25.52%	19.03%	6.88%	14.31%	-7.04%	-	-
Horiz. %	179.48%	169.70%	135.20%	113.58%	106.27%	92.96%	100.00%	-
PBT	1,173,289	900,060	641,702	501,206	507,915	345,268	556,018	12.16%
YoY %	30.36%	40.26%	28.03%	-1.32%	47.11%	-37.90%	-	-
Horiz. %	211.02%	161.88%	115.41%	90.14%	91.35%	62.10%	100.00%	-
Tax	-328,829	-243,363	-294,488	-186,240	-198,668	-203,126	-346,166	-0.78%
YoY %	-35.12%	17.36%	-58.12%	6.26%	2.19%	41.32%	-	-
Horiz. %	94.99%	70.30%	85.07%	53.80%	57.39%	58.68%	100.00%	-
NP	844,460	656,697	347,214	314,966	309,247	142,142	209,852	23.87%
YoY %	28.59%	89.13%	10.24%	1.85%	117.56%	-32.27%	-	-
Horiz. %	402.41%	312.93%	165.46%	150.09%	147.36%	67.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	789,029	483,492	347,214	314,966	309,247	142,142	209,852	22.58%
YoY %	63.19%	39.25%	10.24%	1.85%	117.56%	-32.27%	-	-
Horiz. %	375.99%	230.40%	165.46%	150.09%	147.36%	67.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.03%	27.04%	45.89%	37.16%	39.11%	58.83%	62.26%	-
YoY %	3.66%	-41.08%	23.49%	-4.99%	-33.52%	-5.51%	-	-
Horiz. %	45.02%	43.43%	73.71%	59.69%	62.82%	94.49%	100.00%	-
Total Cost	5,306,200	5,158,637	4,285,833	3,577,473	3,332,561	3,043,663	3,217,064	7.99%
YoY %	2.86%	20.36%	19.80%	7.35%	9.49%	-5.39%	-	-
Horiz. %	164.94%	160.35%	133.22%	111.20%	103.59%	94.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,255,707	5,084,724	4,634,096	3,136,725	2,820,999	3,381,828	4,085,618	9.23%
YoY %	42.70%	9.72%	47.74%	11.19%	-16.58%	-17.23%	-	-
Horiz. %	177.59%	124.45%	113.42%	76.77%	69.05%	82.77%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	30/09/02	30/09/01	CAGR
Dividend
Div	385,528	145,607	64,224	127,066	256,633	55,196	133,336	17.73%
YoY %	164.77%	126.72%	-49.46%	-50.49%	364.95%	-58.60%	-	-
Horiz. %	289.14%	109.20%	48.17%	95.30%	192.47%	41.40%	100.00%	-
Div Payout %	48.86%	30.12%	18.50%	40.34%	82.99%	38.83%	63.54%	-
YoY %	62.22%	62.81%	-54.14%	-51.39%	113.73%	-38.89%	-	-
Horiz. %	76.90%	47.40%	29.12%	63.49%	130.61%	61.11%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	30/09/02	30/09/01	CAGR
Equity
Net Worth	7,255,707	5,084,724	4,634,096	3,136,725	2,820,999	3,381,828	4,085,618	9.23%
YoY %	42.70%	9.72%	47.74%	11.19%	-16.58%	-17.23%	-	-
Horiz. %	177.59%	124.45%	113.42%	76.77%	69.05%	82.77%	100.00%	-
NOSH	2,159,436	1,829,037	1,838,927	1,834,342	1,820,000	1,818,187	2,295,291	-0.93%
YoY %	18.06%	-0.54%	0.25%	0.79%	0.10%	-20.79%	-	-
Horiz. %	94.08%	79.69%	80.12%	79.92%	79.29%	79.21%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	13.73%	11.29%	7.49%	8.09%	8.49%	4.46%	6.12%	-
YoY %	21.61%	50.73%	-7.42%	-4.71%	90.36%	-27.12%	-	-
Horiz. %	224.35%	184.48%	122.39%	132.19%	138.73%	72.88%	100.00%	-
ROE	10.87%	9.51%	7.49%	10.04%	10.96%	4.20%	5.14%	-
YoY %	14.30%	26.97%	-25.40%	-8.39%	160.95%	-18.29%	-	-
Horiz. %	211.48%	185.02%	145.72%	195.33%	213.23%	81.71%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	30/09/02	30/09/01	CAGR
Per Share
RPS	284.83	317.95	251.94	212.20	200.10	175.22	149.30	10.44%
YoY %	-10.42%	26.20%	18.73%	6.05%	14.20%	17.36%	-	-
Horiz. %	190.78%	212.96%	168.75%	142.13%	134.03%	117.36%	100.00%	-
EPS	36.54	26.43	18.88	17.17	16.99	7.82	9.14	23.74%
YoY %	38.25%	39.99%	9.96%	1.06%	117.26%	-14.44%	-	-
Horiz. %	399.78%	289.17%	206.56%	187.86%	185.89%	85.56%	100.00%	-
DPS	17.85	8.00	3.50	7.00	14.00	3.04	5.81	18.83%
YoY %	123.13%	128.57%	-50.00%	-50.00%	360.53%	-47.68%	-	-
Horiz. %	307.23%	137.69%	60.24%	120.48%	240.96%	52.32%	100.00%	-
NAPS	3.36	2.78	2.52	1.71	1.55	1.86	1.78	10.26%
YoY %	20.86%	10.32%	47.37%	10.32%	-16.67%	4.49%	-	-
Horiz. %	188.76%	156.18%	141.57%	96.07%	87.08%	104.49%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,834,342
RPS	141.09	133.39	106.27	89.29	83.54	73.08	78.61	9.40%
YoY %	5.77%	25.52%	19.02%	6.88%	14.31%	-7.03%	-	-
Horiz. %	179.48%	169.69%	135.19%	113.59%	106.27%	92.97%	100.00%	-
EPS	18.10	11.09	7.96	7.22	7.09	3.26	4.81	22.59%
YoY %	63.21%	39.32%	10.25%	1.83%	117.48%	-32.22%	-	-
Horiz. %	376.30%	230.56%	165.49%	150.10%	147.40%	67.78%	100.00%	-
DPS	8.84	3.34	1.47	2.91	5.89	1.27	3.06	17.71%
YoY %	164.67%	127.21%	-49.48%	-50.59%	363.78%	-58.50%	-	-
Horiz. %	288.89%	109.15%	48.04%	95.10%	192.48%	41.50%	100.00%	-
NAPS	1.6643	1.1664	1.063	0.7195	0.6471	0.7757	0.9372	9.23%
YoY %	42.69%	9.73%	47.74%	11.19%	-16.58%	-17.23%	-	-
Horiz. %	177.58%	124.46%	113.42%	76.77%	69.05%	82.77%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	30/09/02	27/09/01	-
Price	4.78	4.78	2.43	2.30	2.27	1.78	1.96	-
P/RPS	1.68	1.50	0.96	1.08	1.13	1.02	1.31	3.89%
YoY %	12.00%	56.25%	-11.11%	-4.42%	10.78%	-22.14%	-	-
Horiz. %	128.24%	114.50%	73.28%	82.44%	86.26%	77.86%	100.00%	-
P/EPS	13.08	18.08	12.87	13.40	13.36	22.77	21.44	-7.31%
YoY %	-27.65%	40.48%	-3.96%	0.30%	-41.33%	6.20%	-	-
Horiz. %	61.01%	84.33%	60.03%	62.50%	62.31%	106.20%	100.00%	-
EY	7.64	5.53	7.77	7.47	7.49	4.39	4.66	7.89%
YoY %	38.16%	-28.83%	4.02%	-0.27%	70.62%	-5.79%	-	-
Horiz. %	163.95%	118.67%	166.74%	160.30%	160.73%	94.21%	100.00%	-
DY	3.73	1.67	1.44	3.04	6.17	1.71	2.96	3.61%
YoY %	123.35%	15.97%	-52.63%	-50.73%	260.82%	-42.23%	-	-
Horiz. %	126.01%	56.42%	48.65%	102.70%	208.45%	57.77%	100.00%	-
P/NAPS	1.42	1.72	0.96	1.35	1.46	0.96	1.10	4.00%
YoY %	-17.44%	79.17%	-28.89%	-7.53%	52.08%	-12.73%	-	-
Horiz. %	129.09%	156.36%	87.27%	122.73%	132.73%	87.27%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	20/05/08	21/05/07	22/05/06	25/05/05	27/05/04	18/11/02	08/11/01	-
Price	5.25	4.74	2.50	2.15	1.92	1.71	1.95	-
P/RPS	1.84	1.49	0.99	1.01	0.96	0.98	1.31	5.36%
YoY %	23.49%	50.51%	-1.98%	5.21%	-2.04%	-25.19%	-	-
Horiz. %	140.46%	113.74%	75.57%	77.10%	73.28%	74.81%	100.00%	-
P/EPS	14.37	17.93	13.24	12.52	11.30	21.87	21.33	-5.89%
YoY %	-19.85%	35.42%	5.75%	10.80%	-48.33%	2.53%	-	-
Horiz. %	67.37%	84.06%	62.07%	58.70%	52.98%	102.53%	100.00%	-
EY	6.96	5.58	7.55	7.99	8.85	4.57	4.69	6.25%
YoY %	24.73%	-26.09%	-5.51%	-9.72%	93.65%	-2.56%	-	-
Horiz. %	148.40%	118.98%	160.98%	170.36%	188.70%	97.44%	100.00%	-
DY	3.40	1.69	1.40	3.26	7.29	1.78	2.98	2.04%
YoY %	101.18%	20.71%	-57.06%	-55.28%	309.55%	-40.27%	-	-
Horiz. %	114.09%	56.71%	46.98%	109.40%	244.63%	59.73%	100.00%	-
P/NAPS	1.56	1.71	0.99	1.26	1.24	0.92	1.10	5.51%
YoY %	-8.77%	72.73%	-21.43%	1.61%	34.78%	-16.36%	-	-
Horiz. %	141.82%	155.45%	90.00%	114.55%	112.73%	83.64%	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