[RALCO] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.2%
YoY- 276.0%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 100,731 99,630 91,475 86,887 86,222 92,973 102,612 -1.22%
PBT 4,610 5,305 5,944 5,619 5,146 4,459 2,975 33.87%
Tax -1,382 -1,384 -1,385 -1,322 -487 -471 -456 109.28%
NP 3,228 3,921 4,559 4,297 4,659 3,988 2,519 17.96%
-
NP to SH 3,027 3,888 4,595 4,324 4,710 4,017 2,529 12.71%
-
Tax Rate 29.98% 26.09% 23.30% 23.53% 9.46% 10.56% 15.33% -
Total Cost 97,503 95,709 86,916 82,590 81,563 88,985 100,093 -1.73%
-
Net Worth 35,828 35,876 35,297 35,135 33,425 33,439 31,942 7.94%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 35,828 35,876 35,297 35,135 33,425 33,439 31,942 7.94%
NOSH 40,714 40,769 41,043 41,827 41,781 42,871 42,028 -2.09%
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 3.20% 3.94% 4.98% 4.95% 5.40% 4.29% 2.45% -
ROE 8.45% 10.84% 13.02% 12.31% 14.09% 12.01% 7.92% -
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 247.41 244.38 222.88 207.72 206.36 216.87 244.15 0.88%
EPS 7.43 9.54 11.20 10.34 11.27 9.37 6.02 15.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.86 0.84 0.80 0.78 0.76 10.25%
Adjusted Per Share Value based on latest NOSH - 41,827
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 198.30 196.13 180.08 171.05 169.74 183.03 202.00 -1.22%
EPS 5.96 7.65 9.05 8.51 9.27 7.91 4.98 12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7053 0.7063 0.6949 0.6917 0.658 0.6583 0.6288 7.94%
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 0.80 1.10 0.93 0.93 0.89 0.65 0.55 -
P/RPS 0.32 0.45 0.42 0.45 0.43 0.30 0.23 24.60%
P/EPS 10.76 11.53 8.31 9.00 7.89 6.94 9.14 11.48%
EY 9.29 8.67 12.04 11.12 12.67 14.42 10.94 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.25 1.08 1.11 1.11 0.83 0.72 16.88%
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 18/11/10 26/08/10 27/05/10 22/02/10 10/11/09 04/08/09 24/04/09 -
Price 0.70 0.90 0.90 0.99 0.86 0.65 0.75 -
P/RPS 0.28 0.37 0.40 0.48 0.42 0.30 0.31 -6.55%
P/EPS 9.42 9.44 8.04 9.58 7.63 6.94 12.46 -16.99%
EY 10.62 10.60 12.44 10.44 13.11 14.42 8.02 20.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.02 1.05 1.18 1.08 0.83 0.99 -13.23%

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