[RKI] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
01-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -37.26%
YoY- -55.75%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 530,134 513,780 500,664 519,261 581,812 588,680 506,866 3.02%
PBT 15,558 7,316 21,747 25,302 36,338 40,100 40,346 -46.92%
Tax -1,996 -1,560 -2,006 -2,566 -3,228 -3,844 -3,863 -35.53%
NP 13,562 5,756 19,741 22,736 33,110 36,256 36,483 -48.20%
-
NP to SH 8,162 1,244 12,471 14,773 23,548 27,048 27,730 -55.65%
-
Tax Rate 12.83% 21.32% 9.22% 10.14% 8.88% 9.59% 9.57% -
Total Cost 516,572 508,024 480,923 496,525 548,702 552,424 470,383 6.42%
-
Net Worth 204,135 201,178 132,853 184,420 193,704 191,054 191,834 4.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - 1,943 -
Div Payout % - - - - - - 7.01% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 204,135 201,178 132,853 184,420 193,704 191,054 191,834 4.21%
NOSH 97,207 97,187 66,760 64,795 64,799 64,832 64,798 30.94%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.56% 1.12% 3.94% 4.38% 5.69% 6.16% 7.20% -
ROE 4.00% 0.62% 9.39% 8.01% 12.16% 14.16% 14.46% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 545.36 528.65 749.94 801.39 897.87 908.01 782.22 -21.32%
EPS 8.40 1.28 12.83 22.80 36.34 41.72 42.79 -66.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.10 2.07 1.99 2.8462 2.9893 2.9469 2.9605 -20.41%
Adjusted Per Share Value based on latest NOSH - 64,766
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 272.10 263.71 256.98 266.52 298.63 302.15 260.16 3.02%
EPS 4.19 0.64 6.40 7.58 12.09 13.88 14.23 -55.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.0478 1.0326 0.6819 0.9466 0.9942 0.9806 0.9846 4.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.61 0.69 0.83 1.15 1.12 1.07 1.09 -
P/RPS 0.11 0.13 0.11 0.14 0.12 0.12 0.14 -14.81%
P/EPS 7.26 53.91 4.44 5.04 3.08 2.56 2.55 100.49%
EY 13.76 1.86 22.51 19.83 32.45 38.99 39.26 -50.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.29 0.33 0.42 0.40 0.37 0.36 0.37 -14.95%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 29/11/11 26/08/11 01/06/11 23/02/11 24/11/10 26/08/10 -
Price 0.63 0.65 0.73 1.06 1.15 1.09 1.12 -
P/RPS 0.12 0.12 0.10 0.13 0.13 0.12 0.14 -9.74%
P/EPS 7.50 50.78 3.91 4.65 3.16 2.61 2.62 101.22%
EY 13.33 1.97 25.59 21.51 31.60 38.28 38.21 -50.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 0.30 0.31 0.37 0.37 0.38 0.37 0.38 -14.54%

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