[RKI] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	411,706	409,646	437,090	425,036	356,710	350,506	354,326	10.55%
YoY %	0.50%	-6.28%	2.84%	19.15%	1.77%	-1.08%	-	-
Horiz. %	116.19%	115.61%	123.36%	119.96%	100.67%	98.92%	100.00%	-
PBT	9,190	10,502	17,708	20,376	19,394	17,280	21,964	-44.14%
YoY %	-12.49%	-40.69%	-13.09%	5.06%	12.23%	-21.33%	-	-
Horiz. %	41.84%	47.81%	80.62%	92.77%	88.30%	78.67%	100.00%	-
Tax	-397	277	416	872	126	-406	-570	-21.47%
YoY %	-243.32%	-33.41%	-52.29%	592.06%	131.03%	28.77%	-	-
Horiz. %	69.65%	-48.60%	-72.98%	-152.98%	-22.11%	71.23%	100.00%	-
NP	8,793	10,780	18,124	21,248	19,520	16,873	21,394	-44.81%
YoY %	-18.43%	-40.52%	-14.70%	8.85%	15.69%	-21.13%	-	-
Horiz. %	41.10%	50.39%	84.72%	99.32%	91.24%	78.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,263	11,777	19,078	21,496	19,857	17,286	21,536	-39.07%
YoY %	-12.86%	-38.27%	-11.25%	8.25%	14.87%	-19.73%	-	-
Horiz. %	47.66%	54.69%	88.59%	99.81%	92.20%	80.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.32%	-2.64%	-2.35%	-4.28%	-0.65%	2.35%	2.60%	-
YoY %	263.64%	-12.34%	45.09%	-558.46%	-127.66%	-9.62%	-	-
Horiz. %	166.15%	-101.54%	-90.38%	-164.62%	-25.00%	90.38%	100.00%	-
Total Cost	402,913	398,866	418,966	403,788	337,190	333,633	332,932	13.60%
YoY %	1.01%	-4.80%	3.76%	19.75%	1.07%	0.21%	-	-
Horiz. %	121.02%	119.80%	125.84%	121.28%	101.28%	100.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,221	159,421	160,063	162,062	156,137	149,667	157,343	0.37%
YoY %	-0.75%	-0.40%	-1.23%	3.79%	4.32%	-4.88%	-	-
Horiz. %	100.56%	101.32%	101.73%	103.00%	99.23%	95.12%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	5,833	7,776	11,664	-	4,405	5,871	8,806	-24.06%
YoY %	-24.99%	-33.33%	0.00%	-	-24.97%	-33.33%	-	-
Horiz. %	66.24%	88.30%	132.46%	-	50.02%	66.67%	100.00%	-
Div Payout %	56.84%	66.03%	61.14%	-	22.19%	33.97%	40.89%	-
YoY %	-13.92%	8.00%	0.00%	-	-34.68%	-16.92%	-	-
Horiz. %	139.01%	161.48%	149.52%	-	54.27%	83.08%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	158,221	159,421	160,063	162,062	156,137	149,667	157,343	0.37%
YoY %	-0.75%	-0.40%	-1.23%	3.79%	4.32%	-4.88%	-	-
Horiz. %	100.56%	101.32%	101.73%	103.00%	99.23%	95.12%	100.00%	-
NOSH	64,818	64,805	64,802	64,825	64,787	64,760	64,750	0.07%
YoY %	0.02%	0.00%	-0.04%	0.06%	0.04%	0.02%	-	-
Horiz. %	100.11%	100.08%	100.08%	100.12%	100.06%	100.02%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	2.14%	2.63%	4.15%	5.00%	5.47%	4.81%	6.04%	-
YoY %	-18.63%	-36.63%	-17.00%	-8.59%	13.72%	-20.36%	-	-
Horiz. %	35.43%	43.54%	68.71%	82.78%	90.56%	79.64%	100.00%	-
ROE	6.49%	7.39%	11.92%	13.26%	12.72%	11.55%	13.69%	-
YoY %	-12.18%	-38.00%	-10.11%	4.25%	10.13%	-15.63%	-	-
Horiz. %	47.41%	53.98%	87.07%	96.86%	92.91%	84.37%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	635.17	632.12	674.49	655.67	550.59	541.24	547.22	10.47%
YoY %	0.48%	-6.28%	2.87%	19.08%	1.73%	-1.09%	-	-
Horiz. %	116.07%	115.51%	123.26%	119.82%	100.62%	98.91%	100.00%	-
EPS	15.80	18.17	29.44	33.16	30.60	26.69	33.26	-39.20%
YoY %	-13.04%	-38.28%	-11.22%	8.37%	14.65%	-19.75%	-	-
Horiz. %	47.50%	54.63%	88.51%	99.70%	92.00%	80.25%	100.00%	-
DPS	9.00	12.00	18.00	0.00	6.80	9.07	13.60	-24.11%
YoY %	-25.00%	-33.33%	0.00%	0.00%	-25.03%	-33.31%	-	-
Horiz. %	66.18%	88.24%	132.35%	0.00%	50.00%	66.69%	100.00%	-
NAPS	2.441	2.46	2.47	2.50	2.41	2.3111	2.43	0.30%
YoY %	-0.77%	-0.40%	-1.20%	3.73%	4.28%	-4.89%	-	-
Horiz. %	100.45%	101.23%	101.65%	102.88%	99.18%	95.11%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 64,825
RPS	211.05	210.00	224.07	217.89	182.86	179.68	181.64	10.55%
YoY %	0.50%	-6.28%	2.84%	19.16%	1.77%	-1.08%	-	-
Horiz. %	116.19%	115.61%	123.36%	119.96%	100.67%	98.92%	100.00%	-
EPS	5.26	6.04	9.78	11.02	10.18	8.86	11.04	-39.08%
YoY %	-12.91%	-38.24%	-11.25%	8.25%	14.90%	-19.75%	-	-
Horiz. %	47.64%	54.71%	88.59%	99.82%	92.21%	80.25%	100.00%	-
DPS	2.99	3.99	5.98	0.00	2.26	3.01	4.51	-24.02%
YoY %	-25.06%	-33.28%	0.00%	0.00%	-24.92%	-33.26%	-	-
Horiz. %	66.30%	88.47%	132.59%	0.00%	50.11%	66.74%	100.00%	-
NAPS	0.8111	0.8172	0.8205	0.8308	0.8004	0.7672	0.8066	0.37%
YoY %	-0.75%	-0.40%	-1.24%	3.80%	4.33%	-4.88%	-	-
Horiz. %	100.56%	101.31%	101.72%	103.00%	99.23%	95.12%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	1.09	1.24	1.17	1.13	1.15	1.22	1.19	-
P/RPS	0.17	0.20	0.17	0.17	0.21	0.23	0.22	-15.83%
YoY %	-15.00%	17.65%	0.00%	-19.05%	-8.70%	4.55%	-	-
Horiz. %	77.27%	90.91%	77.27%	77.27%	95.45%	104.55%	100.00%	-
P/EPS	6.88	6.82	3.97	3.41	3.75	4.57	3.58	54.75%
YoY %	0.88%	71.79%	16.42%	-9.07%	-17.94%	27.65%	-	-
Horiz. %	192.18%	190.50%	110.89%	95.25%	104.75%	127.65%	100.00%	-
EY	14.53	14.66	25.16	29.35	26.65	21.88	27.95	-35.42%
YoY %	-0.89%	-41.73%	-14.28%	10.13%	21.80%	-21.72%	-	-
Horiz. %	51.99%	52.45%	90.02%	105.01%	95.35%	78.28%	100.00%	-
DY	8.26	9.68	15.38	0.00	5.91	7.43	11.43	-19.51%
YoY %	-14.67%	-37.06%	0.00%	0.00%	-20.46%	-35.00%	-	-
Horiz. %	72.27%	84.69%	134.56%	0.00%	51.71%	65.00%	100.00%	-
P/NAPS	0.45	0.50	0.47	0.45	0.48	0.53	0.49	-5.53%
YoY %	-10.00%	6.38%	4.44%	-6.25%	-9.43%	8.16%	-	-
Horiz. %	91.84%	102.04%	95.92%	91.84%	97.96%	108.16%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/07	25/05/07	28/02/07	28/11/06	25/08/06	14/06/06	27/02/06	-
Price	0.88	1.13	1.26	1.21	1.13	1.15	1.17	-
P/RPS	0.14	0.18	0.19	0.18	0.21	0.21	0.21	-23.74%
YoY %	-22.22%	-5.26%	5.56%	-14.29%	0.00%	0.00%	-	-
Horiz. %	66.67%	85.71%	90.48%	85.71%	100.00%	100.00%	100.00%	-
P/EPS	5.56	6.22	4.28	3.65	3.69	4.31	3.52	35.74%
YoY %	-10.61%	45.33%	17.26%	-1.08%	-14.39%	22.44%	-	-
Horiz. %	157.95%	176.70%	121.59%	103.69%	104.83%	122.44%	100.00%	-
EY	17.99	16.08	23.37	27.40	27.12	23.21	28.43	-26.35%
YoY %	11.88%	-31.19%	-14.71%	1.03%	16.85%	-18.36%	-	-
Horiz. %	63.28%	56.56%	82.20%	96.38%	95.39%	81.64%	100.00%	-
DY	10.23	10.62	14.29	0.00	6.02	7.88	11.62	-8.16%
YoY %	-3.67%	-25.68%	0.00%	0.00%	-23.60%	-32.19%	-	-
Horiz. %	88.04%	91.39%	122.98%	0.00%	51.81%	67.81%	100.00%	-
P/NAPS	0.36	0.46	0.51	0.48	0.47	0.50	0.48	-17.49%
YoY %	-21.74%	-9.80%	6.25%	2.13%	-6.00%	4.17%	-	-
Horiz. %	75.00%	95.83%	106.25%	100.00%	97.92%	104.17%	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