[RKI] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -11.97%
YoY- 79.73%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 519,302 535,741 527,197 506,866 479,439 456,005 432,304 13.01%
PBT 24,870 28,495 36,085 40,346 38,248 37,185 25,040 -0.45%
Tax -3,407 -3,776 -3,906 -3,863 330 230 807 -
NP 21,463 24,719 32,179 36,483 38,578 37,415 25,847 -11.66%
-
NP to SH 13,770 16,934 23,345 27,730 31,502 31,942 24,141 -31.24%
-
Tax Rate 13.70% 13.25% 10.82% 9.57% -0.86% -0.62% -3.22% -
Total Cost 497,839 511,022 495,018 470,383 440,861 418,590 406,457 14.49%
-
Net Worth 184,337 193,821 191,054 129,704 188,412 191,560 186,057 -0.61%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 1,943 1,943 1,943 1,943 - -
Div Payout % - - 8.33% 7.01% 6.17% 6.09% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 184,337 193,821 191,054 129,704 188,412 191,560 186,057 -0.61%
NOSH 64,766 64,838 64,832 64,852 64,855 64,792 64,808 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.13% 4.61% 6.10% 7.20% 8.05% 8.20% 5.98% -
ROE 7.47% 8.74% 12.22% 21.38% 16.72% 16.67% 12.98% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 801.81 826.27 813.17 781.57 739.24 703.79 667.05 13.06%
EPS 21.26 26.12 36.01 42.76 48.57 49.30 37.25 -31.21%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 2.8462 2.9893 2.9469 2.00 2.9051 2.9565 2.8709 -0.57%
Adjusted Per Share Value based on latest NOSH - 64,852
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 266.54 274.98 270.59 260.16 246.08 234.05 221.89 13.01%
EPS 7.07 8.69 11.98 14.23 16.17 16.39 12.39 -31.22%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.9462 0.9948 0.9806 0.6657 0.9671 0.9832 0.955 -0.61%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.15 1.12 1.07 1.09 1.55 1.12 0.71 -
P/RPS 0.14 0.14 0.13 0.14 0.21 0.16 0.11 17.45%
P/EPS 5.41 4.29 2.97 2.55 3.19 2.27 1.91 100.31%
EY 18.49 23.32 33.65 39.23 31.34 44.02 52.46 -50.13%
DY 0.00 0.00 2.80 2.75 1.94 2.68 0.00 -
P/NAPS 0.40 0.37 0.36 0.55 0.53 0.38 0.25 36.83%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 01/06/11 23/02/11 24/11/10 26/08/10 26/05/10 24/02/10 24/11/09 -
Price 1.06 1.15 1.09 1.12 1.20 1.45 0.77 -
P/RPS 0.13 0.14 0.13 0.14 0.16 0.21 0.12 5.48%
P/EPS 4.99 4.40 3.03 2.62 2.47 2.94 2.07 79.88%
EY 20.06 22.71 33.04 38.18 40.48 34.00 48.38 -44.42%
DY 0.00 0.00 2.75 2.68 2.50 2.07 0.00 -
P/NAPS 0.37 0.38 0.37 0.56 0.41 0.49 0.27 23.39%

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