[RKI] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.24%
YoY- 272.63%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 588,680 506,866 502,680 524,062 507,356 397,378 417,980 25.61%
PBT 40,100 40,346 45,938 60,040 57,144 9,880 12,250 120.30%
Tax -3,844 -3,863 -3,174 -3,402 -3,672 3,333 -1,472 89.52%
NP 36,256 36,483 42,764 56,638 53,472 13,213 10,778 124.34%
-
NP to SH 27,048 27,730 33,388 45,140 44,588 14,009 11,957 72.23%
-
Tax Rate 9.59% 9.57% 6.91% 5.67% 6.43% -33.73% 12.02% -
Total Cost 552,424 470,383 459,916 467,424 453,884 384,165 407,201 22.52%
-
Net Worth 191,054 191,834 188,267 191,582 186,057 177,518 177,390 5.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 1,943 2,592 3,888 - 6,351 3,455 -
Div Payout % - 7.01% 7.76% 8.61% - 45.34% 28.90% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 191,054 191,834 188,267 191,582 186,057 177,518 177,390 5.06%
NOSH 64,832 64,798 64,805 64,800 64,808 64,816 64,797 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.16% 7.20% 8.51% 10.81% 10.54% 3.33% 2.58% -
ROE 14.16% 14.46% 17.73% 23.56% 23.96% 7.89% 6.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 908.01 782.22 775.67 808.73 782.86 613.09 645.05 25.57%
EPS 41.72 42.79 51.52 69.66 68.80 21.62 18.45 72.19%
DPS 0.00 3.00 4.00 6.00 0.00 9.80 5.33 -
NAPS 2.9469 2.9605 2.9051 2.9565 2.8709 2.7388 2.7376 5.02%
Adjusted Per Share Value based on latest NOSH - 64,792
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 302.15 260.16 258.01 268.99 260.41 203.96 214.54 25.61%
EPS 13.88 14.23 17.14 23.17 22.89 7.19 6.14 72.15%
DPS 0.00 1.00 1.33 2.00 0.00 3.26 1.77 -
NAPS 0.9806 0.9846 0.9663 0.9833 0.955 0.9111 0.9105 5.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.09 1.55 1.12 0.71 0.70 0.61 -
P/RPS 0.12 0.14 0.20 0.14 0.09 0.11 0.09 21.12%
P/EPS 2.56 2.55 3.01 1.61 1.03 3.24 3.31 -15.72%
EY 38.99 39.26 33.24 62.20 96.90 30.88 30.25 18.41%
DY 0.00 2.75 2.58 5.36 0.00 14.00 8.74 -
P/NAPS 0.36 0.37 0.53 0.38 0.25 0.26 0.22 38.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 24/02/10 24/11/09 28/08/09 27/05/09 -
Price 1.09 1.12 1.20 1.45 0.77 0.65 0.69 -
P/RPS 0.12 0.14 0.15 0.18 0.10 0.11 0.11 5.96%
P/EPS 2.61 2.62 2.33 2.08 1.12 3.01 3.74 -21.30%
EY 38.28 38.21 42.93 48.04 89.35 33.25 26.74 26.99%
DY 0.00 2.68 3.33 4.14 0.00 15.08 7.73 -
P/NAPS 0.37 0.38 0.41 0.49 0.27 0.24 0.25 29.83%

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
Post a Comment