[RKI] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 218.28%
YoY- 357.78%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 558,776 513,780 588,680 507,356 441,796 409,020 425,036 4.66%
PBT 48,932 7,316 40,100 57,144 8,912 -3,144 20,376 15.70%
Tax -3,448 -1,560 -3,844 -3,672 -472 2,060 872 -
NP 45,484 5,756 36,256 53,472 8,440 -1,084 21,248 13.51%
-
NP to SH 36,072 1,244 27,048 44,588 9,740 3,156 21,496 9.00%
-
Tax Rate 7.05% 21.32% 9.59% 6.43% 5.30% - -4.28% -
Total Cost 513,292 508,024 552,424 453,884 433,356 410,104 403,788 4.07%
-
Net Worth 214,828 201,178 191,054 186,057 168,688 158,226 162,062 4.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 10,361 - - -
Div Payout % - - - - 106.38% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 214,828 201,178 191,054 186,057 168,688 158,226 162,062 4.80%
NOSH 97,207 97,187 64,832 64,808 64,760 64,672 64,825 6.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.14% 1.12% 6.16% 10.54% 1.91% -0.27% 5.00% -
ROE 16.79% 0.62% 14.16% 23.96% 5.77% 1.99% 13.26% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 574.83 528.65 908.01 782.86 682.20 632.45 655.67 -2.16%
EPS 37.12 1.28 41.72 68.80 15.04 4.88 33.16 1.89%
DPS 0.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 2.21 2.07 2.9469 2.8709 2.6048 2.4466 2.50 -2.03%
Adjusted Per Share Value based on latest NOSH - 64,808
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 286.80 263.71 302.15 260.41 226.76 209.94 218.16 4.66%
EPS 18.51 0.64 13.88 22.89 5.00 1.62 11.03 9.00%
DPS 0.00 0.00 0.00 0.00 5.32 0.00 0.00 -
NAPS 1.1027 1.0326 0.9806 0.955 0.8658 0.8121 0.8318 4.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.69 1.07 0.71 0.59 0.82 1.13 -
P/RPS 0.10 0.13 0.12 0.09 0.09 0.13 0.17 -8.45%
P/EPS 1.62 53.91 2.56 1.03 3.92 16.80 3.41 -11.65%
EY 61.85 1.86 38.99 96.90 25.49 5.95 29.35 13.21%
DY 0.00 0.00 0.00 0.00 27.12 0.00 0.00 -
P/NAPS 0.27 0.33 0.36 0.25 0.23 0.34 0.45 -8.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 24/11/10 24/11/09 27/11/08 22/11/07 28/11/06 -
Price 0.62 0.65 1.09 0.77 0.70 0.87 1.21 -
P/RPS 0.11 0.12 0.12 0.10 0.10 0.14 0.18 -7.87%
P/EPS 1.67 50.78 2.61 1.12 4.65 17.83 3.65 -12.20%
EY 59.85 1.97 38.28 89.35 21.49 5.61 27.40 13.89%
DY 0.00 0.00 0.00 0.00 22.86 0.00 0.00 -
P/NAPS 0.28 0.31 0.37 0.27 0.27 0.36 0.48 -8.58%

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