[RKI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 77.5%
YoY- -11.41%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 102,255 411,706 307,235 218,545 106,259 356,710 262,880 -46.68%
PBT -786 9,190 7,877 8,854 5,094 19,394 12,960 -
Tax 515 -397 208 208 218 126 -305 -
NP -271 8,793 8,085 9,062 5,312 19,520 12,655 -
-
NP to SH 789 10,263 8,833 9,539 5,374 19,857 12,965 -84.50%
-
Tax Rate - 4.32% -2.64% -2.35% -4.28% -0.65% 2.35% -
Total Cost 102,526 402,913 299,150 209,483 100,947 337,190 250,225 -44.80%
-
Net Worth 158,226 158,221 159,421 160,063 162,062 156,137 149,667 3.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 5,833 5,832 5,832 - 4,405 4,403 -
Div Payout % - 56.84% 66.03% 61.14% - 22.19% 33.97% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 158,226 158,221 159,421 160,063 162,062 156,137 149,667 3.77%
NOSH 64,672 64,818 64,805 64,802 64,825 64,787 64,760 -0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.27% 2.14% 2.63% 4.15% 5.00% 5.47% 4.81% -
ROE 0.50% 6.49% 5.54% 5.96% 3.32% 12.72% 8.66% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 158.11 635.17 474.09 337.25 163.92 550.59 405.93 -46.63%
EPS 1.22 15.80 13.63 14.72 8.29 30.60 20.02 -84.48%
DPS 0.00 9.00 9.00 9.00 0.00 6.80 6.80 -
NAPS 2.4466 2.441 2.46 2.47 2.50 2.41 2.3111 3.86%
Adjusted Per Share Value based on latest NOSH - 64,774
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 52.48 211.32 157.69 112.17 54.54 183.09 134.93 -46.68%
EPS 0.40 5.27 4.53 4.90 2.76 10.19 6.65 -84.62%
DPS 0.00 2.99 2.99 2.99 0.00 2.26 2.26 -
NAPS 0.8121 0.8121 0.8183 0.8216 0.8318 0.8014 0.7682 3.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.82 1.09 1.24 1.17 1.13 1.15 1.22 -
P/RPS 0.52 0.17 0.26 0.35 0.69 0.21 0.30 44.24%
P/EPS 67.21 6.88 9.10 7.95 13.63 3.75 6.09 394.96%
EY 1.49 14.53 10.99 12.58 7.34 26.65 16.41 -79.76%
DY 0.00 8.26 7.26 7.69 0.00 5.91 5.57 -
P/NAPS 0.34 0.45 0.50 0.47 0.45 0.48 0.53 -25.59%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 24/08/07 25/05/07 28/02/07 28/11/06 25/08/06 14/06/06 -
Price 0.87 0.88 1.13 1.26 1.21 1.13 1.15 -
P/RPS 0.55 0.14 0.24 0.37 0.74 0.21 0.28 56.78%
P/EPS 71.31 5.56 8.29 8.56 14.60 3.69 5.74 435.58%
EY 1.40 17.99 12.06 11.68 6.85 27.12 17.41 -81.34%
DY 0.00 10.23 7.96 7.14 0.00 6.02 5.91 -
P/NAPS 0.36 0.36 0.46 0.51 0.48 0.47 0.50 -19.65%

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