[RKI] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 121.95%
YoY- -19.14%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 114,979 135,192 126,839 102,429 91,545 111,491 110,449 2.71%
PBT 4,434 15,734 14,286 3,794 3,371 3,589 2,228 58.28%
Tax -680 -783 -918 2,711 -780 -206 -118 221.77%
NP 3,754 14,951 13,368 6,505 2,591 3,383 2,110 46.87%
-
NP to SH 2,471 11,423 11,147 6,461 2,911 3,622 2,435 0.98%
-
Tax Rate 15.34% 4.98% 6.43% -71.45% 23.14% 5.74% 5.30% -
Total Cost 111,225 120,241 113,471 95,924 88,954 108,108 108,339 1.76%
-
Net Worth 188,412 191,560 186,057 177,253 177,486 171,964 168,688 7.65%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 1,943 - - - - 2,590 -
Div Payout % - 17.02% - - - - 106.38% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 188,412 191,560 186,057 177,253 177,486 171,964 168,688 7.65%
NOSH 64,855 64,792 64,808 64,804 64,832 64,794 64,760 0.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.26% 11.06% 10.54% 6.35% 2.83% 3.03% 1.91% -
ROE 1.31% 5.96% 5.99% 3.65% 1.64% 2.11% 1.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 177.28 208.65 195.71 158.06 141.20 172.07 170.55 2.61%
EPS 3.81 17.63 17.20 9.97 4.49 5.59 3.76 0.88%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.9051 2.9565 2.8709 2.7352 2.7376 2.654 2.6048 7.55%
Adjusted Per Share Value based on latest NOSH - 64,804
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 59.02 69.39 65.10 52.57 46.99 57.22 56.69 2.72%
EPS 1.27 5.86 5.72 3.32 1.49 1.86 1.25 1.06%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 0.9671 0.9832 0.955 0.9098 0.911 0.8826 0.8658 7.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.55 1.12 0.71 0.70 0.61 0.67 0.59 -
P/RPS 0.87 0.54 0.36 0.44 0.43 0.39 0.35 83.60%
P/EPS 40.68 6.35 4.13 7.02 13.59 11.99 15.69 88.83%
EY 2.46 15.74 24.23 14.24 7.36 8.34 6.37 -46.99%
DY 0.00 2.68 0.00 0.00 0.00 0.00 6.78 -
P/NAPS 0.53 0.38 0.25 0.26 0.22 0.25 0.23 74.54%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 28/08/09 27/05/09 25/02/09 27/11/08 -
Price 1.20 1.45 0.77 0.65 0.69 0.57 0.70 -
P/RPS 0.68 0.69 0.39 0.41 0.49 0.33 0.41 40.15%
P/EPS 31.50 8.22 4.48 6.52 15.37 10.20 18.62 42.02%
EY 3.17 12.16 22.34 15.34 6.51 9.81 5.37 -29.65%
DY 0.00 2.07 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.41 0.49 0.27 0.24 0.25 0.21 0.27 32.14%

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