[RKI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 74.12%
YoY- -47.83%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 128,445 500,664 389,446 290,906 147,170 506,866 377,010 -51.18%
PBT 1,829 21,747 18,977 18,169 10,025 40,346 34,454 -85.84%
Tax -390 -2,006 -1,925 -1,614 -961 -3,863 -2,381 -70.03%
NP 1,439 19,741 17,052 16,555 9,064 36,483 32,073 -87.34%
-
NP to SH 311 12,471 11,080 11,774 6,762 27,730 25,041 -94.62%
-
Tax Rate 21.32% 9.22% 10.14% 8.88% 9.59% 9.57% 6.91% -
Total Cost 127,006 480,923 372,394 274,351 138,106 470,383 344,937 -48.59%
-
Net Worth 201,178 132,853 184,420 193,704 191,054 191,834 188,267 4.51%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 1,943 1,944 -
Div Payout % - - - - - 7.01% 7.76% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 201,178 132,853 184,420 193,704 191,054 191,834 188,267 4.51%
NOSH 97,187 66,760 64,795 64,799 64,832 64,798 64,805 30.98%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.12% 3.94% 4.38% 5.69% 6.16% 7.20% 8.51% -
ROE 0.15% 9.39% 6.01% 6.08% 3.54% 14.46% 13.30% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 132.16 749.94 601.04 448.94 227.00 782.22 581.75 -62.73%
EPS 0.32 12.83 17.10 18.17 10.43 42.79 38.64 -95.89%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 2.07 1.99 2.8462 2.9893 2.9469 2.9605 2.9051 -20.20%
Adjusted Per Share Value based on latest NOSH - 64,838
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.93 256.98 199.89 149.31 75.54 260.16 193.51 -51.18%
EPS 0.16 6.40 5.69 6.04 3.47 14.23 12.85 -94.61%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.0326 0.6819 0.9466 0.9942 0.9806 0.9846 0.9663 4.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.69 0.83 1.15 1.12 1.07 1.09 1.55 -
P/RPS 0.52 0.11 0.19 0.25 0.47 0.14 0.27 54.73%
P/EPS 215.63 4.44 6.73 6.16 10.26 2.55 4.01 1321.20%
EY 0.46 22.51 14.87 16.22 9.75 39.26 24.93 -93.00%
DY 0.00 0.00 0.00 0.00 0.00 2.75 1.94 -
P/NAPS 0.33 0.42 0.40 0.37 0.36 0.37 0.53 -27.06%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 01/06/11 23/02/11 24/11/10 26/08/10 26/05/10 -
Price 0.65 0.73 1.06 1.15 1.09 1.12 1.20 -
P/RPS 0.49 0.10 0.18 0.26 0.48 0.14 0.21 75.83%
P/EPS 203.13 3.91 6.20 6.33 10.45 2.62 3.11 1517.72%
EY 0.49 25.59 16.13 15.80 9.57 38.21 32.20 -93.84%
DY 0.00 0.00 0.00 0.00 0.00 2.68 2.50 -
P/NAPS 0.31 0.37 0.37 0.38 0.37 0.38 0.41 -16.99%

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