[RKI] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2.48%
YoY- 215.38%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 147,170 129,856 114,979 135,192 126,839 102,429 91,545 37.19%
PBT 10,025 5,892 4,434 15,734 14,286 3,794 3,371 106.66%
Tax -961 -1,482 -680 -783 -918 2,711 -780 14.91%
NP 9,064 4,410 3,754 14,951 13,368 6,505 2,591 130.27%
-
NP to SH 6,762 2,689 2,471 11,423 11,147 6,461 2,911 75.30%
-
Tax Rate 9.59% 25.15% 15.34% 4.98% 6.43% -71.45% 23.14% -
Total Cost 138,106 125,446 111,225 120,241 113,471 95,924 88,954 34.04%
-
Net Worth 191,054 129,704 188,412 191,560 186,057 177,253 177,486 5.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,943 - - - -
Div Payout % - - - 17.02% - - - -
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 191,054 129,704 188,412 191,560 186,057 177,253 177,486 5.02%
NOSH 64,832 64,852 64,855 64,792 64,808 64,804 64,832 0.00%
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 6.16% 3.40% 3.26% 11.06% 10.54% 6.35% 2.83% -
ROE 3.54% 2.07% 1.31% 5.96% 5.99% 3.65% 1.64% -
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 227.00 200.23 177.28 208.65 195.71 158.06 141.20 37.19%
EPS 10.43 4.15 3.81 17.63 17.20 9.97 4.49 75.30%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.9469 2.00 2.9051 2.9565 2.8709 2.7352 2.7376 5.02%
Adjusted Per Share Value based on latest NOSH - 64,792
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.54 66.65 59.02 69.39 65.10 52.57 46.99 37.18%
EPS 3.47 1.38 1.27 5.86 5.72 3.32 1.49 75.60%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.9806 0.6657 0.9671 0.9832 0.955 0.9098 0.911 5.02%
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 1.07 1.09 1.55 1.12 0.71 0.70 0.61 -
P/RPS 0.47 0.54 0.87 0.54 0.36 0.44 0.43 6.10%
P/EPS 10.26 26.29 40.68 6.35 4.13 7.02 13.59 -17.07%
EY 9.75 3.80 2.46 15.74 24.23 14.24 7.36 20.59%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.36 0.55 0.53 0.38 0.25 0.26 0.22 38.82%
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 24/11/10 26/08/10 26/05/10 24/02/10 24/11/09 28/08/09 27/05/09 -
Price 1.09 1.12 1.20 1.45 0.77 0.65 0.69 -
P/RPS 0.48 0.56 0.68 0.69 0.39 0.41 0.49 -1.36%
P/EPS 10.45 27.01 31.50 8.22 4.48 6.52 15.37 -22.66%
EY 9.57 3.70 3.17 12.16 22.34 15.34 6.51 29.25%
DY 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
P/NAPS 0.37 0.56 0.41 0.49 0.27 0.24 0.25 29.83%

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