[RKI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -7.4%
YoY- -31.87%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 216,557 102,255 411,706 307,235 218,545 106,259 356,710 -28.23%
PBT 3,820 -786 9,190 7,877 8,854 5,094 19,394 -66.04%
Tax 44 515 -397 208 208 218 126 -50.31%
NP 3,864 -271 8,793 8,085 9,062 5,312 19,520 -65.93%
-
NP to SH 5,083 789 10,263 8,833 9,539 5,374 19,857 -59.58%
-
Tax Rate -1.15% - 4.32% -2.64% -2.35% -4.28% -0.65% -
Total Cost 212,693 102,526 402,913 299,150 209,483 100,947 337,190 -26.38%
-
Net Worth 160,633 158,226 158,221 159,421 160,063 162,062 156,137 1.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,658 - 5,833 5,832 5,832 - 4,405 -28.52%
Div Payout % 52.30% - 56.84% 66.03% 61.14% - 22.19% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 160,633 158,226 158,221 159,421 160,063 162,062 156,137 1.90%
NOSH 64,834 64,672 64,818 64,805 64,802 64,825 64,787 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.78% -0.27% 2.14% 2.63% 4.15% 5.00% 5.47% -
ROE 3.16% 0.50% 6.49% 5.54% 5.96% 3.32% 12.72% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 334.02 158.11 635.17 474.09 337.25 163.92 550.59 -28.27%
EPS 7.84 1.22 15.80 13.63 14.72 8.29 30.60 -59.56%
DPS 4.10 0.00 9.00 9.00 9.00 0.00 6.80 -28.56%
NAPS 2.4776 2.4466 2.441 2.46 2.47 2.50 2.41 1.85%
Adjusted Per Share Value based on latest NOSH - 64,770
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 111.15 52.48 211.32 157.69 112.17 54.54 183.09 -28.23%
EPS 2.61 0.40 5.27 4.53 4.90 2.76 10.19 -59.56%
DPS 1.36 0.00 2.99 2.99 2.99 0.00 2.26 -28.65%
NAPS 0.8245 0.8121 0.8121 0.8183 0.8216 0.8318 0.8014 1.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.85 0.82 1.09 1.24 1.17 1.13 1.15 -
P/RPS 0.25 0.52 0.17 0.26 0.35 0.69 0.21 12.29%
P/EPS 10.84 67.21 6.88 9.10 7.95 13.63 3.75 102.53%
EY 9.22 1.49 14.53 10.99 12.58 7.34 26.65 -50.62%
DY 4.82 0.00 8.26 7.26 7.69 0.00 5.91 -12.67%
P/NAPS 0.34 0.34 0.45 0.50 0.47 0.45 0.48 -20.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 22/11/07 24/08/07 25/05/07 28/02/07 28/11/06 25/08/06 -
Price 0.84 0.87 0.88 1.13 1.26 1.21 1.13 -
P/RPS 0.25 0.55 0.14 0.24 0.37 0.74 0.21 12.29%
P/EPS 10.71 71.31 5.56 8.29 8.56 14.60 3.69 103.07%
EY 9.33 1.40 17.99 12.06 11.68 6.85 27.12 -50.80%
DY 4.88 0.00 10.23 7.96 7.14 0.00 6.02 -13.02%
P/NAPS 0.34 0.36 0.36 0.46 0.51 0.48 0.47 -19.36%

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