[RKI] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -11.25%
YoY- -11.41%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 524,062 443,880 433,114 437,090 354,326 318,796 226,590 14.98%
PBT 60,040 11,634 7,640 17,708 21,964 17,738 15,588 25.17%
Tax -3,402 -648 88 416 -570 -1,190 -3,164 1.21%
NP 56,638 10,986 7,728 18,124 21,394 16,548 12,424 28.73%
-
NP to SH 45,140 12,114 10,166 19,078 21,536 16,548 12,424 23.96%
-
Tax Rate 5.67% 5.57% -1.15% -2.35% 2.60% 6.71% 20.30% -
Total Cost 467,424 432,894 425,386 418,966 332,932 302,248 214,166 13.87%
-
Net Worth 191,582 171,928 160,633 160,063 157,343 135,322 129,524 6.73%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,888 5,182 5,316 11,664 8,806 6,766 - -
Div Payout % 8.61% 42.78% 52.30% 61.14% 40.89% 40.89% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 191,582 171,928 160,633 160,063 157,343 135,322 129,524 6.73%
NOSH 64,800 64,780 64,834 64,802 64,750 64,439 64,439 0.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.81% 2.47% 1.78% 4.15% 6.04% 5.19% 5.48% -
ROE 23.56% 7.05% 6.33% 11.92% 13.69% 12.23% 9.59% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 808.73 685.20 668.03 674.49 547.22 494.72 351.63 14.87%
EPS 69.66 18.70 15.68 29.44 33.26 25.68 19.28 23.84%
DPS 6.00 8.00 8.20 18.00 13.60 10.50 0.00 -
NAPS 2.9565 2.654 2.4776 2.47 2.43 2.10 2.01 6.63%
Adjusted Per Share Value based on latest NOSH - 64,774
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 268.99 227.83 222.30 224.35 181.86 163.63 116.30 14.98%
EPS 23.17 6.22 5.22 9.79 11.05 8.49 6.38 23.95%
DPS 2.00 2.66 2.73 5.99 4.52 3.47 0.00 -
NAPS 0.9833 0.8825 0.8245 0.8216 0.8076 0.6946 0.6648 6.73%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.12 0.67 0.85 1.17 1.19 1.33 1.17 -
P/RPS 0.14 0.10 0.13 0.17 0.22 0.27 0.33 -13.30%
P/EPS 1.61 3.58 5.42 3.97 3.58 5.18 6.07 -19.82%
EY 62.20 27.91 18.45 25.16 27.95 19.31 16.48 24.75%
DY 5.36 11.94 9.65 15.38 11.43 7.89 0.00 -
P/NAPS 0.38 0.25 0.34 0.47 0.49 0.63 0.58 -6.79%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 26/02/08 28/02/07 27/02/06 24/02/05 19/02/04 -
Price 1.45 0.57 0.84 1.26 1.17 1.30 1.02 -
P/RPS 0.18 0.08 0.13 0.19 0.21 0.26 0.29 -7.63%
P/EPS 2.08 3.05 5.36 4.28 3.52 5.06 5.29 -14.39%
EY 48.04 32.81 18.67 23.37 28.43 19.75 18.90 16.80%
DY 4.14 14.04 9.76 14.29 11.62 8.08 0.00 -
P/NAPS 0.49 0.21 0.34 0.51 0.48 0.62 0.51 -0.66%

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