[RKI] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.24%
YoY- 272.63%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 524,104 530,134 581,812 524,062 443,880 433,114 437,090 3.06%
PBT 40,968 15,558 36,338 60,040 11,634 7,640 17,708 14.98%
Tax -4,874 -1,996 -3,228 -3,402 -648 88 416 -
NP 36,094 13,562 33,110 56,638 10,986 7,728 18,124 12.15%
-
NP to SH 28,226 8,162 23,548 45,140 12,114 10,166 19,078 6.73%
-
Tax Rate 11.90% 12.83% 8.88% 5.67% 5.57% -1.15% -2.35% -
Total Cost 488,010 516,572 548,702 467,424 432,894 425,386 418,966 2.57%
-
Net Worth 219,688 204,135 193,704 191,582 171,928 160,633 160,063 5.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 3,888 5,182 5,316 11,664 -
Div Payout % - - - 8.61% 42.78% 52.30% 61.14% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 219,688 204,135 193,704 191,582 171,928 160,633 160,063 5.41%
NOSH 97,207 97,207 64,799 64,800 64,780 64,834 64,802 6.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.89% 2.56% 5.69% 10.81% 2.47% 1.78% 4.15% -
ROE 12.85% 4.00% 12.16% 23.56% 7.05% 6.33% 11.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 539.16 545.36 897.87 808.73 685.20 668.03 674.49 -3.66%
EPS 29.04 8.40 36.34 69.66 18.70 15.68 29.44 -0.22%
DPS 0.00 0.00 0.00 6.00 8.00 8.20 18.00 -
NAPS 2.26 2.10 2.9893 2.9565 2.654 2.4776 2.47 -1.46%
Adjusted Per Share Value based on latest NOSH - 64,792
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 269.01 272.10 298.63 268.99 227.83 222.30 224.35 3.06%
EPS 14.49 4.19 12.09 23.17 6.22 5.22 9.79 6.74%
DPS 0.00 0.00 0.00 2.00 2.66 2.73 5.99 -
NAPS 1.1276 1.0478 0.9942 0.9833 0.8825 0.8245 0.8216 5.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.61 1.12 1.12 0.67 0.85 1.17 -
P/RPS 0.13 0.11 0.12 0.14 0.10 0.13 0.17 -4.36%
P/EPS 2.41 7.26 3.08 1.61 3.58 5.42 3.97 -7.97%
EY 41.48 13.76 32.45 62.20 27.91 18.45 25.16 8.68%
DY 0.00 0.00 0.00 5.36 11.94 9.65 15.38 -
P/NAPS 0.31 0.29 0.37 0.38 0.25 0.34 0.47 -6.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 23/02/11 24/02/10 25/02/09 26/02/08 28/02/07 -
Price 0.76 0.63 1.15 1.45 0.57 0.84 1.26 -
P/RPS 0.14 0.12 0.13 0.18 0.08 0.13 0.19 -4.95%
P/EPS 2.62 7.50 3.16 2.08 3.05 5.36 4.28 -7.84%
EY 38.21 13.33 31.60 48.04 32.81 18.67 23.37 8.53%
DY 0.00 0.00 0.00 4.14 14.04 9.76 14.29 -
P/NAPS 0.34 0.30 0.38 0.49 0.21 0.34 0.51 -6.52%

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