[RKI] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -63.07%
YoY- -68.12%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 443,880 441,796 404,176 378,852 433,114 409,020 411,706 5.12%
PBT 11,634 8,912 8,367 1,532 7,640 -3,144 9,190 16.94%
Tax -648 -472 118 58 88 2,060 -397 38.42%
NP 10,986 8,440 8,485 1,590 7,728 -1,084 8,793 15.92%
-
NP to SH 12,114 9,740 10,806 3,754 10,166 3,156 10,263 11.63%
-
Tax Rate 5.57% 5.30% -1.41% -3.79% -1.15% - 4.32% -
Total Cost 432,894 433,356 395,691 377,261 425,386 410,104 402,913 4.87%
-
Net Worth 171,928 168,688 160,333 156,401 160,633 158,226 158,221 5.66%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,182 10,361 2,656 3,538 5,316 - 5,833 -7.55%
Div Payout % 42.78% 106.38% 24.59% 94.25% 52.30% - 56.84% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 171,928 168,688 160,333 156,401 160,633 158,226 158,221 5.66%
NOSH 64,780 64,760 64,796 64,735 64,834 64,672 64,818 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.47% 1.91% 2.10% 0.42% 1.78% -0.27% 2.14% -
ROE 7.05% 5.77% 6.74% 2.40% 6.33% 1.99% 6.49% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 685.20 682.20 623.76 585.23 668.03 632.45 635.17 5.16%
EPS 18.70 15.04 16.67 5.80 15.68 4.88 15.80 11.83%
DPS 8.00 16.00 4.10 5.47 8.20 0.00 9.00 -7.51%
NAPS 2.654 2.6048 2.4744 2.416 2.4776 2.4466 2.441 5.70%
Adjusted Per Share Value based on latest NOSH - 64,771
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 227.83 226.76 207.45 194.45 222.30 209.94 211.32 5.11%
EPS 6.22 5.00 5.55 1.93 5.22 1.62 5.27 11.62%
DPS 2.66 5.32 1.36 1.82 2.73 0.00 2.99 -7.46%
NAPS 0.8825 0.8658 0.8229 0.8028 0.8245 0.8121 0.8121 5.67%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.67 0.59 0.66 0.77 0.85 0.82 1.09 -
P/RPS 0.10 0.09 0.11 0.13 0.13 0.13 0.17 -29.68%
P/EPS 3.58 3.92 3.96 13.28 5.42 16.80 6.88 -35.17%
EY 27.91 25.49 25.27 7.53 18.45 5.95 14.53 54.21%
DY 11.94 27.12 6.21 7.10 9.65 0.00 8.26 27.70%
P/NAPS 0.25 0.23 0.27 0.32 0.34 0.34 0.45 -32.29%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 27/08/08 27/05/08 26/02/08 22/11/07 24/08/07 -
Price 0.57 0.70 0.63 0.71 0.84 0.87 0.88 -
P/RPS 0.08 0.10 0.10 0.12 0.13 0.14 0.14 -31.02%
P/EPS 3.05 4.65 3.78 12.24 5.36 17.83 5.56 -32.86%
EY 32.81 21.49 26.47 8.17 18.67 5.61 17.99 49.00%
DY 14.04 22.86 6.51 7.70 9.76 0.00 10.23 23.37%
P/NAPS 0.21 0.27 0.25 0.29 0.34 0.36 0.36 -30.07%

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