[RALCO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 56.21%
YoY- 276.0%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 75,884 52,067 26,061 86,887 62,040 39,324 21,473 131.83%
PBT 2,196 1,865 1,642 5,619 3,205 2,179 1,317 40.57%
Tax -547 -533 -519 -1,322 -487 -472 -456 12.88%
NP 1,649 1,332 1,123 4,297 2,718 1,707 861 54.16%
-
NP to SH 1,471 1,300 1,141 4,324 2,768 1,735 870 41.88%
-
Tax Rate 24.91% 28.58% 31.61% 23.53% 15.20% 21.66% 34.62% -
Total Cost 74,235 50,735 24,938 82,590 59,322 37,617 20,612 134.77%
-
Net Worth 35,562 35,862 35,297 35,161 33,349 32,767 31,942 7.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 35,562 35,862 35,297 35,161 33,349 32,767 31,942 7.41%
NOSH 40,412 40,752 41,043 41,858 41,686 42,009 42,028 -2.57%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.17% 2.56% 4.31% 4.95% 4.38% 4.34% 4.01% -
ROE 4.14% 3.63% 3.23% 12.30% 8.30% 5.29% 2.72% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 187.78 127.76 63.50 207.57 148.82 93.61 51.09 137.97%
EPS 3.64 3.19 2.78 10.33 6.64 4.13 2.07 45.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.86 0.84 0.80 0.78 0.76 10.25%
Adjusted Per Share Value based on latest NOSH - 41,827
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 149.39 102.50 51.30 171.05 122.13 77.41 42.27 131.84%
EPS 2.90 2.56 2.25 8.51 5.45 3.42 1.71 42.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7001 0.706 0.6949 0.6922 0.6565 0.6451 0.6288 7.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 1.10 0.93 0.93 0.89 0.65 0.55 -
P/RPS 0.43 0.86 1.46 0.45 0.60 0.69 1.08 -45.84%
P/EPS 21.98 34.48 33.45 9.00 13.40 15.74 26.57 -11.86%
EY 4.55 2.90 2.99 11.11 7.46 6.35 3.76 13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.25 1.08 1.11 1.11 0.83 0.72 16.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 27/05/10 22/02/10 10/11/09 04/08/09 24/04/09 -
Price 0.70 0.90 0.90 0.99 0.86 0.65 0.75 -
P/RPS 0.37 0.70 1.42 0.48 0.58 0.69 1.47 -60.10%
P/EPS 19.23 28.21 32.37 9.58 12.95 15.74 36.23 -34.41%
EY 5.20 3.54 3.09 10.43 7.72 6.35 2.76 52.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.02 1.05 1.18 1.08 0.83 0.99 -13.23%

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