[RKI] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 10.74%
YoY- 97.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 389,446 290,906 147,170 506,866 377,010 262,031 126,839 111.39%
PBT 18,977 18,169 10,025 40,346 34,454 30,020 14,286 20.86%
Tax -1,925 -1,614 -961 -3,863 -2,381 -1,701 -918 63.90%
NP 17,052 16,555 9,064 36,483 32,073 28,319 13,368 17.63%
-
NP to SH 11,080 11,774 6,762 27,730 25,041 22,570 11,147 -0.40%
-
Tax Rate 10.14% 8.88% 9.59% 9.57% 6.91% 5.67% 6.43% -
Total Cost 372,394 274,351 138,106 470,383 344,937 233,712 113,471 121.00%
-
Net Worth 184,420 193,704 191,054 191,834 188,267 191,582 186,057 -0.58%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 1,943 1,944 1,944 - -
Div Payout % - - - 7.01% 7.76% 8.61% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 184,420 193,704 191,054 191,834 188,267 191,582 186,057 -0.58%
NOSH 64,795 64,799 64,832 64,798 64,805 64,800 64,808 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.38% 5.69% 6.16% 7.20% 8.51% 10.81% 10.54% -
ROE 6.01% 6.08% 3.54% 14.46% 13.30% 11.78% 5.99% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 601.04 448.94 227.00 782.22 581.75 404.37 195.71 111.42%
EPS 17.10 18.17 10.43 42.79 38.64 34.83 17.20 -0.38%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 2.8462 2.9893 2.9469 2.9605 2.9051 2.9565 2.8709 -0.57%
Adjusted Per Share Value based on latest NOSH - 64,852
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 199.89 149.31 75.54 260.16 193.51 134.49 65.10 111.39%
EPS 5.69 6.04 3.47 14.23 12.85 11.58 5.72 -0.35%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.9466 0.9942 0.9806 0.9846 0.9663 0.9833 0.955 -0.58%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.15 1.12 1.07 1.09 1.55 1.12 0.71 -
P/RPS 0.19 0.25 0.47 0.14 0.27 0.28 0.36 -34.71%
P/EPS 6.73 6.16 10.26 2.55 4.01 3.22 4.13 38.51%
EY 14.87 16.22 9.75 39.26 24.93 31.10 24.23 -27.80%
DY 0.00 0.00 0.00 2.75 1.94 2.68 0.00 -
P/NAPS 0.40 0.37 0.36 0.37 0.53 0.38 0.25 36.83%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 01/06/11 23/02/11 24/11/10 26/08/10 26/05/10 24/02/10 24/11/09 -
Price 1.06 1.15 1.09 1.12 1.20 1.45 0.77 -
P/RPS 0.18 0.26 0.48 0.14 0.21 0.36 0.39 -40.30%
P/EPS 6.20 6.33 10.45 2.62 3.11 4.16 4.48 24.21%
EY 16.13 15.80 9.57 38.21 32.20 24.02 22.34 -19.53%
DY 0.00 0.00 0.00 2.68 2.50 2.07 0.00 -
P/NAPS 0.37 0.38 0.37 0.38 0.41 0.49 0.27 23.39%

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