[RKI] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -77.47%
YoY- 208.62%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 397,378 313,485 221,940 110,449 404,176 284,139 216,557 49.93%
PBT 9,880 9,188 5,817 2,228 8,367 1,149 3,820 88.53%
Tax 3,333 -1,104 -324 -118 118 44 44 1695.01%
NP 13,213 8,084 5,493 2,110 8,485 1,193 3,864 127.14%
-
NP to SH 14,009 8,968 6,057 2,435 10,806 2,816 5,083 96.69%
-
Tax Rate -33.73% 12.02% 5.57% 5.30% -1.41% -3.83% -1.15% -
Total Cost 384,165 305,401 216,447 108,339 395,691 282,946 212,693 48.36%
-
Net Worth 177,518 177,390 171,928 168,688 160,333 156,401 160,633 6.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,351 2,591 2,591 2,590 2,656 2,654 2,658 78.82%
Div Payout % 45.34% 28.90% 42.78% 106.38% 24.59% 94.25% 52.30% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 177,518 177,390 171,928 168,688 160,333 156,401 160,633 6.89%
NOSH 64,816 64,797 64,780 64,760 64,796 64,735 64,834 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.33% 2.58% 2.47% 1.91% 2.10% 0.42% 1.78% -
ROE 7.89% 5.06% 3.52% 1.44% 6.74% 1.80% 3.16% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 613.09 483.79 342.60 170.55 623.76 438.92 334.02 49.96%
EPS 21.62 13.84 9.35 3.76 16.67 4.35 7.84 96.77%
DPS 9.80 4.00 4.00 4.00 4.10 4.10 4.10 78.86%
NAPS 2.7388 2.7376 2.654 2.6048 2.4744 2.416 2.4776 6.91%
Adjusted Per Share Value based on latest NOSH - 64,760
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 203.96 160.90 113.92 56.69 207.45 145.84 111.15 49.94%
EPS 7.19 4.60 3.11 1.25 5.55 1.45 2.61 96.63%
DPS 3.26 1.33 1.33 1.33 1.36 1.36 1.36 79.20%
NAPS 0.9111 0.9105 0.8825 0.8658 0.8229 0.8028 0.8245 6.89%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.61 0.67 0.59 0.66 0.77 0.85 -
P/RPS 0.11 0.13 0.20 0.35 0.11 0.18 0.25 -42.17%
P/EPS 3.24 4.41 7.17 15.69 3.96 17.70 10.84 -55.32%
EY 30.88 22.69 13.96 6.37 25.27 5.65 9.22 124.01%
DY 14.00 6.56 5.97 6.78 6.21 5.32 4.82 103.70%
P/NAPS 0.26 0.22 0.25 0.23 0.27 0.32 0.34 -16.38%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 25/02/09 27/11/08 27/08/08 27/05/08 26/02/08 -
Price 0.65 0.69 0.57 0.70 0.63 0.71 0.84 -
P/RPS 0.11 0.14 0.17 0.41 0.10 0.16 0.25 -42.17%
P/EPS 3.01 4.99 6.10 18.62 3.78 16.32 10.71 -57.12%
EY 33.25 20.06 16.40 5.37 26.47 6.13 9.33 133.49%
DY 15.08 5.80 7.02 5.71 6.51 5.77 4.88 112.30%
P/NAPS 0.24 0.25 0.21 0.27 0.25 0.29 0.34 -20.73%

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