[RKI] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 3.57%
YoY- 31.12%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 409,860 401,065 398,093 374,730 356,711 330,157 311,232 20.20%
PBT 8,854 14,311 17,266 19,762 19,394 16,968 17,331 -36.17%
Tax -70 639 619 404 126 -142 -274 -59.83%
NP 8,784 14,950 17,885 20,166 19,520 16,826 17,057 -35.83%
-
NP to SH 10,345 15,725 18,628 20,565 19,857 17,136 17,128 -28.61%
-
Tax Rate 0.79% -4.47% -3.59% -2.04% -0.65% 0.84% 1.58% -
Total Cost 401,076 386,115 380,208 354,564 337,191 313,331 294,175 23.02%
-
Net Worth 163,529 159,335 159,993 162,062 129,550 149,778 157,408 2.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 3,380 -
Div Payout % - - - - - - 19.73% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 163,529 159,335 159,993 162,062 129,550 149,778 157,408 2.58%
NOSH 64,892 64,770 64,774 64,825 64,775 64,808 64,777 0.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.14% 3.73% 4.49% 5.38% 5.47% 5.10% 5.48% -
ROE 6.33% 9.87% 11.64% 12.69% 15.33% 11.44% 10.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 631.60 619.21 614.58 578.06 550.69 509.44 480.47 20.06%
EPS 15.94 24.28 28.76 31.72 30.66 26.44 26.44 -28.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.25 -
NAPS 2.52 2.46 2.47 2.50 2.00 2.3111 2.43 2.46%
Adjusted Per Share Value based on latest NOSH - 64,825
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 210.37 205.85 204.33 192.34 183.09 169.46 159.75 20.20%
EPS 5.31 8.07 9.56 10.56 10.19 8.80 8.79 -28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 0.8393 0.8178 0.8212 0.8318 0.6649 0.7688 0.8079 2.58%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.09 1.24 1.17 1.13 1.15 1.22 1.19 -
P/RPS 0.17 0.20 0.19 0.20 0.21 0.24 0.25 -22.72%
P/EPS 6.84 5.11 4.07 3.56 3.75 4.61 4.50 32.30%
EY 14.63 19.58 24.58 28.07 26.66 21.67 22.22 -24.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
P/NAPS 0.43 0.50 0.47 0.45 0.58 0.53 0.49 -8.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 28/02/07 28/11/06 25/08/06 14/06/06 27/02/06 -
Price 0.88 1.13 1.26 1.21 1.13 1.15 1.17 -
P/RPS 0.14 0.18 0.21 0.21 0.21 0.23 0.24 -30.25%
P/EPS 5.52 4.65 4.38 3.81 3.69 4.35 4.42 16.01%
EY 18.12 21.48 22.82 26.22 27.13 22.99 22.60 -13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.49 -
P/NAPS 0.35 0.46 0.51 0.48 0.57 0.50 0.48 -19.03%

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