[RKI] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 24.37%
YoY- 19.16%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 530,134 581,812 524,062 443,880 433,114 437,090 354,326 6.94%
PBT 15,558 36,338 60,040 11,634 7,640 17,708 21,964 -5.58%
Tax -1,996 -3,228 -3,402 -648 88 416 -570 23.21%
NP 13,562 33,110 56,638 10,986 7,728 18,124 21,394 -7.31%
-
NP to SH 8,162 23,548 45,140 12,114 10,166 19,078 21,536 -14.92%
-
Tax Rate 12.83% 8.88% 5.67% 5.57% -1.15% -2.35% 2.60% -
Total Cost 516,572 548,702 467,424 432,894 425,386 418,966 332,932 7.59%
-
Net Worth 204,135 193,704 191,582 171,928 160,633 160,063 157,343 4.43%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 3,888 5,182 5,316 11,664 8,806 -
Div Payout % - - 8.61% 42.78% 52.30% 61.14% 40.89% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 204,135 193,704 191,582 171,928 160,633 160,063 157,343 4.43%
NOSH 97,207 64,799 64,800 64,780 64,834 64,802 64,750 7.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.56% 5.69% 10.81% 2.47% 1.78% 4.15% 6.04% -
ROE 4.00% 12.16% 23.56% 7.05% 6.33% 11.92% 13.69% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 545.36 897.87 808.73 685.20 668.03 674.49 547.22 -0.05%
EPS 8.40 36.34 69.66 18.70 15.68 29.44 33.26 -20.48%
DPS 0.00 0.00 6.00 8.00 8.20 18.00 13.60 -
NAPS 2.10 2.9893 2.9565 2.654 2.4776 2.47 2.43 -2.40%
Adjusted Per Share Value based on latest NOSH - 64,794
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 272.10 298.63 268.99 227.83 222.30 224.35 181.86 6.94%
EPS 4.19 12.09 23.17 6.22 5.22 9.79 11.05 -14.91%
DPS 0.00 0.00 2.00 2.66 2.73 5.99 4.52 -
NAPS 1.0478 0.9942 0.9833 0.8825 0.8245 0.8216 0.8076 4.43%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.61 1.12 1.12 0.67 0.85 1.17 1.19 -
P/RPS 0.11 0.12 0.14 0.10 0.13 0.17 0.22 -10.90%
P/EPS 7.26 3.08 1.61 3.58 5.42 3.97 3.58 12.49%
EY 13.76 32.45 62.20 27.91 18.45 25.16 27.95 -11.13%
DY 0.00 0.00 5.36 11.94 9.65 15.38 11.43 -
P/NAPS 0.29 0.37 0.38 0.25 0.34 0.47 0.49 -8.36%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 23/02/11 24/02/10 25/02/09 26/02/08 28/02/07 27/02/06 -
Price 0.63 1.15 1.45 0.57 0.84 1.26 1.17 -
P/RPS 0.12 0.13 0.18 0.08 0.13 0.19 0.21 -8.90%
P/EPS 7.50 3.16 2.08 3.05 5.36 4.28 3.52 13.43%
EY 13.33 31.60 48.04 32.81 18.67 23.37 28.43 -11.85%
DY 0.00 0.00 4.14 14.04 9.76 14.29 11.62 -
P/NAPS 0.30 0.38 0.49 0.21 0.34 0.51 0.48 -7.53%

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