[RKI] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -26.03%
YoY- 179.23%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 581,812 588,680 506,866 502,680 524,062 507,356 397,378 28.84%
PBT 36,338 40,100 40,346 45,938 60,040 57,144 9,880 137.70%
Tax -3,228 -3,844 -3,863 -3,174 -3,402 -3,672 3,333 -
NP 33,110 36,256 36,483 42,764 56,638 53,472 13,213 84.18%
-
NP to SH 23,548 27,048 27,730 33,388 45,140 44,588 14,009 41.23%
-
Tax Rate 8.88% 9.59% 9.57% 6.91% 5.67% 6.43% -33.73% -
Total Cost 548,702 552,424 470,383 459,916 467,424 453,884 384,165 26.74%
-
Net Worth 193,704 191,054 191,834 188,267 191,582 186,057 177,518 5.97%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 1,943 2,592 3,888 - 6,351 -
Div Payout % - - 7.01% 7.76% 8.61% - 45.34% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 193,704 191,054 191,834 188,267 191,582 186,057 177,518 5.97%
NOSH 64,799 64,832 64,798 64,805 64,800 64,808 64,816 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.69% 6.16% 7.20% 8.51% 10.81% 10.54% 3.33% -
ROE 12.16% 14.16% 14.46% 17.73% 23.56% 23.96% 7.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 897.87 908.01 782.22 775.67 808.73 782.86 613.09 28.87%
EPS 36.34 41.72 42.79 51.52 69.66 68.80 21.62 41.23%
DPS 0.00 0.00 3.00 4.00 6.00 0.00 9.80 -
NAPS 2.9893 2.9469 2.9605 2.9051 2.9565 2.8709 2.7388 5.99%
Adjusted Per Share Value based on latest NOSH - 64,855
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 298.63 302.15 260.16 258.01 268.99 260.41 203.96 28.85%
EPS 12.09 13.88 14.23 17.14 23.17 22.89 7.19 41.27%
DPS 0.00 0.00 1.00 1.33 2.00 0.00 3.26 -
NAPS 0.9942 0.9806 0.9846 0.9663 0.9833 0.955 0.9111 5.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.12 1.07 1.09 1.55 1.12 0.71 0.70 -
P/RPS 0.12 0.12 0.14 0.20 0.14 0.09 0.11 5.95%
P/EPS 3.08 2.56 2.55 3.01 1.61 1.03 3.24 -3.31%
EY 32.45 38.99 39.26 33.24 62.20 96.90 30.88 3.35%
DY 0.00 0.00 2.75 2.58 5.36 0.00 14.00 -
P/NAPS 0.37 0.36 0.37 0.53 0.38 0.25 0.26 26.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 26/08/10 26/05/10 24/02/10 24/11/09 28/08/09 -
Price 1.15 1.09 1.12 1.20 1.45 0.77 0.65 -
P/RPS 0.13 0.12 0.14 0.15 0.18 0.10 0.11 11.74%
P/EPS 3.16 2.61 2.62 2.33 2.08 1.12 3.01 3.28%
EY 31.60 38.28 38.21 42.93 48.04 89.35 33.25 -3.32%
DY 0.00 0.00 2.68 3.33 4.14 0.00 15.08 -
P/NAPS 0.38 0.37 0.38 0.41 0.49 0.27 0.24 35.73%

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