[RKI] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -19.63%
YoY- 228.41%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 135,192 126,839 102,429 91,545 111,491 110,449 120,037 8.22%
PBT 15,734 14,286 3,794 3,371 3,589 2,228 7,218 67.87%
Tax -783 -918 2,711 -780 -206 -118 74 -
NP 14,951 13,368 6,505 2,591 3,383 2,110 7,292 61.18%
-
NP to SH 11,423 11,147 6,461 2,911 3,622 2,435 7,990 26.82%
-
Tax Rate 4.98% 6.43% -71.45% 23.14% 5.74% 5.30% -1.03% -
Total Cost 120,241 113,471 95,924 88,954 108,108 108,339 112,745 4.37%
-
Net Worth 191,560 186,057 177,253 177,486 171,964 168,688 129,641 29.63%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,943 - - - - 2,590 - -
Div Payout % 17.02% - - - - 106.38% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 191,560 186,057 177,253 177,486 171,964 168,688 129,641 29.63%
NOSH 64,792 64,808 64,804 64,832 64,794 64,760 64,820 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.06% 10.54% 6.35% 2.83% 3.03% 1.91% 6.07% -
ROE 5.96% 5.99% 3.65% 1.64% 2.11% 1.44% 6.16% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 208.65 195.71 158.06 141.20 172.07 170.55 185.18 8.25%
EPS 17.63 17.20 9.97 4.49 5.59 3.76 12.33 26.83%
DPS 3.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.9565 2.8709 2.7352 2.7376 2.654 2.6048 2.00 29.67%
Adjusted Per Share Value based on latest NOSH - 64,832
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.39 65.10 52.57 46.99 57.22 56.69 61.61 8.22%
EPS 5.86 5.72 3.32 1.49 1.86 1.25 4.10 26.80%
DPS 1.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.9832 0.955 0.9098 0.911 0.8826 0.8658 0.6654 29.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.12 0.71 0.70 0.61 0.67 0.59 0.66 -
P/RPS 0.54 0.36 0.44 0.43 0.39 0.35 0.36 30.94%
P/EPS 6.35 4.13 7.02 13.59 11.99 15.69 5.35 12.06%
EY 15.74 24.23 14.24 7.36 8.34 6.37 18.68 -10.76%
DY 2.68 0.00 0.00 0.00 0.00 6.78 0.00 -
P/NAPS 0.38 0.25 0.26 0.22 0.25 0.23 0.33 9.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 28/08/09 27/05/09 25/02/09 27/11/08 27/08/08 -
Price 1.45 0.77 0.65 0.69 0.57 0.70 0.63 -
P/RPS 0.69 0.39 0.41 0.49 0.33 0.41 0.34 60.08%
P/EPS 8.22 4.48 6.52 15.37 10.20 18.62 5.11 37.16%
EY 12.16 22.34 15.34 6.51 9.81 5.37 19.57 -27.12%
DY 2.07 0.00 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 0.49 0.27 0.24 0.25 0.21 0.27 0.32 32.74%

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