[RKI] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	493,687	517,863	500,664	506,866	397,378	404,176	411,706	3.06%
YoY %	-4.67%	3.44%	-1.22%	27.55%	-1.68%	-1.83%	-	-
Horiz. %	119.91%	125.78%	121.61%	123.11%	96.52%	98.17%	100.00%	-
PBT	35,658	16,650	21,747	40,346	9,880	8,367	9,190	25.32%
YoY %	114.16%	-23.44%	-46.10%	308.36%	18.08%	-8.96%	-	-
Horiz. %	388.01%	181.18%	236.64%	439.02%	107.51%	91.04%	100.00%	-
Tax	-3,612	-1,897	-2,006	-3,863	3,333	118	-397	44.43%
YoY %	-90.41%	5.43%	48.07%	-215.90%	2,724.58%	129.72%	-	-
Horiz. %	909.82%	477.83%	505.29%	973.05%	-839.55%	-29.72%	100.00%	-
NP	32,046	14,753	19,741	36,483	13,213	8,485	8,793	24.02%
YoY %	117.22%	-25.27%	-45.89%	176.11%	55.72%	-3.50%	-	-
Horiz. %	364.45%	167.78%	224.51%	414.91%	150.27%	96.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,366	9,840	12,471	27,730	14,009	10,806	10,263	15.48%
YoY %	147.62%	-21.10%	-55.03%	97.94%	29.64%	5.29%	-	-
Horiz. %	237.42%	95.88%	121.51%	270.19%	136.50%	105.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.13%	11.39%	9.22%	9.57%	-33.73%	-1.41%	4.32%	-
YoY %	-11.06%	23.54%	-3.66%	128.37%	-2,292.20%	-132.64%	-	-
Horiz. %	234.49%	263.66%	213.43%	221.53%	-780.79%	-32.64%	100.00%	-
Total Cost	461,641	503,110	480,923	470,383	384,165	395,691	402,913	2.29%
YoY %	-8.24%	4.61%	2.24%	22.44%	-2.91%	-1.79%	-	-
Horiz. %	114.58%	124.87%	119.36%	116.75%	95.35%	98.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	232,325	209,968	132,853	191,834	177,518	160,333	158,221	6.60%
YoY %	10.65%	58.05%	-30.75%	8.06%	10.72%	1.33%	-	-
Horiz. %	146.84%	132.71%	83.97%	121.24%	112.20%	101.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	1,943	6,351	2,656	5,833	-
YoY %	-	-	-	-69.41%	139.12%	-54.47%	-	-
Horiz. %	-	-	-	33.31%	108.88%	45.53%	100.00%	-
Div Payout %	-	-	-	7.01%	45.34%	24.59%	56.84%	-
YoY %	-	-	-	-84.54%	84.38%	-56.74%	-	-
Horiz. %	-	-	-	12.33%	79.77%	43.26%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	232,325	209,968	132,853	191,834	177,518	160,333	158,221	6.60%
YoY %	10.65%	58.05%	-30.75%	8.06%	10.72%	1.33%	-	-
Horiz. %	146.84%	132.71%	83.97%	121.24%	112.20%	101.33%	100.00%	-
NOSH	97,207	97,207	66,760	64,798	64,816	64,796	64,818	6.98%
YoY %	0.00%	45.61%	3.03%	-0.03%	0.03%	-0.03%	-	-
Horiz. %	149.97%	149.97%	103.00%	99.97%	100.00%	99.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.49%	2.85%	3.94%	7.20%	3.33%	2.10%	2.14%	-
YoY %	127.72%	-27.66%	-45.28%	116.22%	58.57%	-1.87%	-	-
Horiz. %	303.27%	133.18%	184.11%	336.45%	155.61%	98.13%	100.00%	-
ROE	10.49%	4.69%	9.39%	14.46%	7.89%	6.74%	6.49%	-
YoY %	123.67%	-50.05%	-35.06%	83.27%	17.06%	3.85%	-	-
Horiz. %	161.63%	72.27%	144.68%	222.80%	121.57%	103.85%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	507.87	532.74	749.94	782.22	613.09	623.76	635.17	-3.65%
YoY %	-4.67%	-28.96%	-4.13%	27.59%	-1.71%	-1.80%	-	-
Horiz. %	79.96%	83.87%	118.07%	123.15%	96.52%	98.20%	100.00%	-
EPS	25.07	10.12	12.83	42.79	21.62	16.67	15.80	7.99%
YoY %	147.73%	-21.12%	-70.02%	97.92%	29.69%	5.51%	-	-
Horiz. %	158.67%	64.05%	81.20%	270.82%	136.84%	105.51%	100.00%	-
DPS	0.00	0.00	0.00	3.00	9.80	4.10	9.00	-
YoY %	0.00%	0.00%	0.00%	-69.39%	139.02%	-54.44%	-	-
Horiz. %	0.00%	0.00%	0.00%	33.33%	108.89%	45.56%	100.00%	-
NAPS	2.39	2.16	1.99	2.9605	2.7388	2.4744	2.441	-0.35%
YoY %	10.65%	8.54%	-32.78%	8.09%	10.69%	1.37%	-	-
Horiz. %	97.91%	88.49%	81.52%	121.28%	112.20%	101.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,852
RPS	253.08	265.47	256.66	259.83	203.71	207.19	211.05	3.07%
YoY %	-4.67%	3.43%	-1.22%	27.55%	-1.68%	-1.83%	-	-
Horiz. %	119.91%	125.79%	121.61%	123.11%	96.52%	98.17%	100.00%	-
EPS	12.49	5.04	6.39	14.22	7.18	5.54	5.26	15.48%
YoY %	147.82%	-21.13%	-55.06%	98.05%	29.60%	5.32%	-	-
Horiz. %	237.45%	95.82%	121.48%	270.34%	136.50%	105.32%	100.00%	-
DPS	0.00	0.00	0.00	1.00	3.26	1.36	2.99	-
YoY %	0.00%	0.00%	0.00%	-69.33%	139.71%	-54.52%	-	-
Horiz. %	0.00%	0.00%	0.00%	33.44%	109.03%	45.48%	100.00%	-
NAPS	1.191	1.0764	0.681	0.9834	0.91	0.8219	0.8111	6.60%
YoY %	10.65%	58.06%	-30.75%	8.07%	10.72%	1.33%	-	-
Horiz. %	146.84%	132.71%	83.96%	121.24%	112.19%	101.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.95	0.58	0.83	1.09	0.70	0.66	1.09	-
P/RPS	0.19	0.11	0.11	0.14	0.11	0.11	0.17	1.86%
YoY %	72.73%	0.00%	-21.43%	27.27%	0.00%	-35.29%	-	-
Horiz. %	111.76%	64.71%	64.71%	82.35%	64.71%	64.71%	100.00%	-
P/EPS	3.79	5.73	4.44	2.55	3.24	3.96	6.88	-9.45%
YoY %	-33.86%	29.05%	74.12%	-21.30%	-18.18%	-42.44%	-	-
Horiz. %	55.09%	83.28%	64.53%	37.06%	47.09%	57.56%	100.00%	-
EY	26.39	17.45	22.51	39.26	30.88	25.27	14.53	10.44%
YoY %	51.23%	-22.48%	-42.66%	27.14%	22.20%	73.92%	-	-
Horiz. %	181.62%	120.10%	154.92%	270.20%	212.53%	173.92%	100.00%	-
DY	0.00	0.00	0.00	2.75	14.00	6.21	8.26	-
YoY %	0.00%	0.00%	0.00%	-80.36%	125.44%	-24.82%	-	-
Horiz. %	0.00%	0.00%	0.00%	33.29%	169.49%	75.18%	100.00%	-
P/NAPS	0.40	0.27	0.42	0.37	0.26	0.27	0.45	-1.94%
YoY %	48.15%	-35.71%	13.51%	42.31%	-3.70%	-40.00%	-	-
Horiz. %	88.89%	60.00%	93.33%	82.22%	57.78%	60.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	29/08/12	26/08/11	26/08/10	28/08/09	27/08/08	24/08/07	-
Price	0.98	0.60	0.73	1.12	0.65	0.63	0.88	-
P/RPS	0.19	0.11	0.10	0.14	0.11	0.10	0.14	5.21%
YoY %	72.73%	10.00%	-28.57%	27.27%	10.00%	-28.57%	-	-
Horiz. %	135.71%	78.57%	71.43%	100.00%	78.57%	71.43%	100.00%	-
P/EPS	3.91	5.93	3.91	2.62	3.01	3.78	5.56	-5.69%
YoY %	-34.06%	51.66%	49.24%	-12.96%	-20.37%	-32.01%	-	-
Horiz. %	70.32%	106.65%	70.32%	47.12%	54.14%	67.99%	100.00%	-
EY	25.58	16.87	25.59	38.21	33.25	26.47	17.99	6.03%
YoY %	51.63%	-34.08%	-33.03%	14.92%	25.61%	47.14%	-	-
Horiz. %	142.19%	93.77%	142.25%	212.40%	184.82%	147.14%	100.00%	-
DY	0.00	0.00	0.00	2.68	15.08	6.51	10.23	-
YoY %	0.00%	0.00%	0.00%	-82.23%	131.64%	-36.36%	-	-
Horiz. %	0.00%	0.00%	0.00%	26.20%	147.41%	63.64%	100.00%	-
P/NAPS	0.41	0.28	0.37	0.38	0.24	0.25	0.36	2.18%
YoY %	46.43%	-24.32%	-2.63%	58.33%	-4.00%	-30.56%	-	-
Horiz. %	113.89%	77.78%	102.78%	105.56%	66.67%	69.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos