[RKI] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	502,680	417,980	378,852	409,646	350,506	301,589	223,310	14.47%
YoY %	20.26%	10.33%	-7.52%	16.87%	16.22%	35.05%	-	-
Horiz. %	225.10%	187.17%	169.65%	183.44%	156.96%	135.05%	100.00%	-
PBT	45,938	12,250	1,532	10,502	17,280	14,948	13,360	22.84%
YoY %	275.00%	699.61%	-85.41%	-39.22%	15.60%	11.89%	-	-
Horiz. %	343.85%	91.69%	11.47%	78.61%	129.34%	111.89%	100.00%	-
Tax	-3,174	-1,472	58	277	-406	-996	-3,226	-0.27%
YoY %	-115.62%	-2,637.93%	-79.06%	168.23%	59.24%	69.13%	-	-
Horiz. %	98.39%	45.63%	-1.80%	-8.59%	12.59%	30.87%	100.00%	-
NP	42,764	10,778	1,590	10,780	16,873	13,952	10,133	27.10%
YoY %	296.77%	577.86%	-85.25%	-36.11%	20.94%	37.69%	-	-
Horiz. %	422.03%	106.37%	15.69%	106.39%	166.52%	137.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,388	11,957	3,754	11,777	17,286	13,952	10,133	21.97%
YoY %	179.23%	218.51%	-68.12%	-31.87%	23.90%	37.69%	-	-
Horiz. %	329.50%	118.00%	37.05%	116.22%	170.59%	137.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.91%	12.02%	-3.79%	-2.64%	2.35%	6.66%	24.15%	-
YoY %	-42.51%	417.15%	-43.56%	-212.34%	-64.71%	-72.42%	-	-
Horiz. %	28.61%	49.77%	-15.69%	-10.93%	9.73%	27.58%	100.00%	-
Total Cost	459,916	407,201	377,261	398,866	333,633	287,637	213,177	13.66%
YoY %	12.95%	7.94%	-5.42%	19.55%	15.99%	34.93%	-	-
Horiz. %	215.74%	191.02%	176.97%	187.11%	156.51%	134.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,267	177,390	156,401	159,421	149,667	137,243	127,525	6.70%
YoY %	6.13%	13.42%	-1.89%	6.52%	9.05%	7.62%	-	-
Horiz. %	147.63%	139.10%	122.64%	125.01%	117.36%	107.62%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	2,592	3,455	3,538	7,776	5,871	4,510	4,293	-8.06%
YoY %	-24.98%	-2.35%	-54.50%	32.45%	30.18%	5.05%	-	-
Horiz. %	60.38%	80.48%	82.41%	181.13%	136.76%	105.05%	100.00%	-
Div Payout %	7.76%	28.90%	94.25%	66.03%	33.97%	32.33%	42.37%	-
YoY %	-73.15%	-69.34%	42.74%	94.38%	5.07%	-23.70%	-	-
Horiz. %	18.31%	68.21%	222.45%	155.84%	80.17%	76.30%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	188,267	177,390	156,401	159,421	149,667	137,243	127,525	6.70%
YoY %	6.13%	13.42%	-1.89%	6.52%	9.05%	7.62%	-	-
Horiz. %	147.63%	139.10%	122.64%	125.01%	117.36%	107.62%	100.00%	-
NOSH	64,805	64,797	64,735	64,805	64,760	64,433	64,406	0.10%
YoY %	0.01%	0.10%	-0.11%	0.07%	0.51%	0.04%	-	-
Horiz. %	100.62%	100.61%	100.51%	100.62%	100.55%	100.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	8.51%	2.58%	0.42%	2.63%	4.81%	4.63%	4.54%	-
YoY %	229.84%	514.29%	-84.03%	-45.32%	3.89%	1.98%	-	-
Horiz. %	187.44%	56.83%	9.25%	57.93%	105.95%	101.98%	100.00%	-
ROE	17.73%	6.74%	2.40%	7.39%	11.55%	10.17%	7.95%	-
YoY %	163.06%	180.83%	-67.52%	-36.02%	13.57%	27.92%	-	-
Horiz. %	223.02%	84.78%	30.19%	92.96%	145.28%	127.92%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	775.67	645.05	585.23	632.12	541.24	468.06	346.72	14.35%
YoY %	20.25%	10.22%	-7.42%	16.79%	15.63%	35.00%	-	-
Horiz. %	223.72%	186.04%	168.79%	182.31%	156.10%	135.00%	100.00%	-
EPS	51.52	18.45	5.80	18.17	26.69	21.65	15.73	21.85%
YoY %	179.24%	218.10%	-68.08%	-31.92%	23.28%	37.64%	-	-
Horiz. %	327.53%	117.29%	36.87%	115.51%	169.68%	137.64%	100.00%	-
DPS	4.00	5.33	5.47	12.00	9.07	7.00	6.67	-8.16%
YoY %	-24.95%	-2.56%	-54.42%	32.30%	29.57%	4.95%	-	-
Horiz. %	59.97%	79.91%	82.01%	179.91%	135.98%	104.95%	100.00%	-
NAPS	2.9051	2.7376	2.416	2.46	2.3111	2.13	1.98	6.59%
YoY %	6.12%	13.31%	-1.79%	6.44%	8.50%	7.58%	-	-
Horiz. %	146.72%	138.26%	122.02%	124.24%	116.72%	107.58%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 64,770
RPS	257.69	214.27	194.21	210.00	179.68	154.60	114.48	14.47%
YoY %	20.26%	10.33%	-7.52%	16.87%	16.22%	35.05%	-	-
Horiz. %	225.10%	187.17%	169.65%	183.44%	156.95%	135.05%	100.00%	-
EPS	17.12	6.13	1.92	6.04	8.86	7.15	5.19	21.99%
YoY %	179.28%	219.27%	-68.21%	-31.83%	23.92%	37.76%	-	-
Horiz. %	329.87%	118.11%	36.99%	116.38%	170.71%	137.76%	100.00%	-
DPS	1.33	1.77	1.81	3.99	3.01	2.31	2.20	-8.04%
YoY %	-24.86%	-2.21%	-54.64%	32.56%	30.30%	5.00%	-	-
Horiz. %	60.45%	80.45%	82.27%	181.36%	136.82%	105.00%	100.00%	-
NAPS	0.9651	0.9094	0.8018	0.8172	0.7672	0.7036	0.6537	6.70%
YoY %	6.12%	13.42%	-1.88%	6.52%	9.04%	7.63%	-	-
Horiz. %	147.64%	139.12%	122.66%	125.01%	117.36%	107.63%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.55	0.61	0.77	1.24	1.22	1.35	1.01	-
P/RPS	0.20	0.09	0.13	0.20	0.23	0.29	0.29	-6.00%
YoY %	122.22%	-30.77%	-35.00%	-13.04%	-20.69%	0.00%	-	-
Horiz. %	68.97%	31.03%	44.83%	68.97%	79.31%	100.00%	100.00%	-
P/EPS	3.01	3.31	13.28	6.82	4.57	6.23	6.42	-11.85%
YoY %	-9.06%	-75.08%	94.72%	49.23%	-26.65%	-2.96%	-	-
Horiz. %	46.88%	51.56%	206.85%	106.23%	71.18%	97.04%	100.00%	-
EY	33.24	30.25	7.53	14.66	21.88	16.04	15.58	13.45%
YoY %	9.88%	301.73%	-48.64%	-33.00%	36.41%	2.95%	-	-
Horiz. %	213.35%	194.16%	48.33%	94.09%	140.44%	102.95%	100.00%	-
DY	2.58	8.74	7.10	9.68	7.43	5.19	6.60	-14.48%
YoY %	-70.48%	23.10%	-26.65%	30.28%	43.16%	-21.36%	-	-
Horiz. %	39.09%	132.42%	107.58%	146.67%	112.58%	78.64%	100.00%	-
P/NAPS	0.53	0.22	0.32	0.50	0.53	0.63	0.51	0.64%
YoY %	140.91%	-31.25%	-36.00%	-5.66%	-15.87%	23.53%	-	-
Horiz. %	103.92%	43.14%	62.75%	98.04%	103.92%	123.53%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	27/05/09	27/05/08	25/05/07	14/06/06	30/05/05	26/05/04	-
Price	1.20	0.69	0.71	1.13	1.15	1.34	0.92	-
P/RPS	0.15	0.11	0.12	0.18	0.21	0.29	0.27	-9.32%
YoY %	36.36%	-8.33%	-33.33%	-14.29%	-27.59%	7.41%	-	-
Horiz. %	55.56%	40.74%	44.44%	66.67%	77.78%	107.41%	100.00%	-
P/EPS	2.33	3.74	12.24	6.22	4.31	6.19	5.85	-14.21%
YoY %	-37.70%	-69.44%	96.78%	44.32%	-30.37%	5.81%	-	-
Horiz. %	39.83%	63.93%	209.23%	106.32%	73.68%	105.81%	100.00%	-
EY	42.93	26.74	8.17	16.08	23.21	16.16	17.10	16.57%
YoY %	60.55%	227.29%	-49.19%	-30.72%	43.63%	-5.50%	-	-
Horiz. %	251.05%	156.37%	47.78%	94.04%	135.73%	94.50%	100.00%	-
DY	3.33	7.73	7.70	10.62	7.88	5.22	7.25	-12.15%
YoY %	-56.92%	0.39%	-27.50%	34.77%	50.96%	-28.00%	-	-
Horiz. %	45.93%	106.62%	106.21%	146.48%	108.69%	72.00%	100.00%	-
P/NAPS	0.41	0.25	0.29	0.46	0.50	0.63	0.46	-1.89%
YoY %	64.00%	-13.79%	-36.96%	-8.00%	-20.63%	36.96%	-	-
Horiz. %	89.13%	54.35%	63.04%	100.00%	108.70%	136.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos