[RKI] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -9.86%
YoY- 208.62%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 513,780 588,680 507,356 441,796 409,020 425,036 352,960 6.45%
PBT 7,316 40,100 57,144 8,912 -3,144 20,376 18,904 -14.62%
Tax -1,560 -3,844 -3,672 -472 2,060 872 -240 36.59%
NP 5,756 36,256 53,472 8,440 -1,084 21,248 18,664 -17.79%
-
NP to SH 1,244 27,048 44,588 9,740 3,156 21,496 18,664 -36.31%
-
Tax Rate 21.32% 9.59% 6.43% 5.30% - -4.28% 1.27% -
Total Cost 508,024 552,424 453,884 433,356 410,104 403,788 334,296 7.22%
-
Net Worth 201,178 191,054 186,057 168,688 158,226 162,062 146,460 5.43%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - 10,361 - - - -
Div Payout % - - - 106.38% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 201,178 191,054 186,057 168,688 158,226 162,062 146,460 5.43%
NOSH 97,187 64,832 64,808 64,760 64,672 64,825 64,805 6.98%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.12% 6.16% 10.54% 1.91% -0.27% 5.00% 5.29% -
ROE 0.62% 14.16% 23.96% 5.77% 1.99% 13.26% 12.74% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 528.65 908.01 782.86 682.20 632.45 655.67 544.64 -0.49%
EPS 1.28 41.72 68.80 15.04 4.88 33.16 28.80 -40.46%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 2.07 2.9469 2.8709 2.6048 2.4466 2.50 2.26 -1.45%
Adjusted Per Share Value based on latest NOSH - 64,760
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 263.71 302.15 260.41 226.76 209.94 218.16 181.16 6.45%
EPS 0.64 13.88 22.89 5.00 1.62 11.03 9.58 -36.28%
DPS 0.00 0.00 0.00 5.32 0.00 0.00 0.00 -
NAPS 1.0326 0.9806 0.955 0.8658 0.8121 0.8318 0.7517 5.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.69 1.07 0.71 0.59 0.82 1.13 1.27 -
P/RPS 0.13 0.12 0.09 0.09 0.13 0.17 0.23 -9.06%
P/EPS 53.91 2.56 1.03 3.92 16.80 3.41 4.41 51.74%
EY 1.86 38.99 96.90 25.49 5.95 29.35 22.68 -34.07%
DY 0.00 0.00 0.00 27.12 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.25 0.23 0.34 0.45 0.56 -8.43%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 24/11/10 24/11/09 27/11/08 22/11/07 28/11/06 25/11/05 -
Price 0.65 1.09 0.77 0.70 0.87 1.21 1.27 -
P/RPS 0.12 0.12 0.10 0.10 0.14 0.18 0.23 -10.27%
P/EPS 50.78 2.61 1.12 4.65 17.83 3.65 4.41 50.24%
EY 1.97 38.28 89.35 21.49 5.61 27.40 22.68 -33.43%
DY 0.00 0.00 0.00 22.86 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.27 0.27 0.36 0.48 0.56 -9.38%

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