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

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -38.27%
YoY- -31.87%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 502,680 417,980 378,852 409,646 350,506 301,589 223,310 14.47%
PBT 45,938 12,250 1,532 10,502 17,280 14,948 13,360 22.84%
Tax -3,174 -1,472 58 277 -406 -996 -3,226 -0.27%
NP 42,764 10,778 1,590 10,780 16,873 13,952 10,133 27.10%
-
NP to SH 33,388 11,957 3,754 11,777 17,286 13,952 10,133 21.97%
-
Tax Rate 6.91% 12.02% -3.79% -2.64% 2.35% 6.66% 24.15% -
Total Cost 459,916 407,201 377,261 398,866 333,633 287,637 213,177 13.66%
-
Net Worth 188,267 177,390 156,401 159,421 149,667 137,243 127,525 6.70%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 2,592 3,455 3,538 7,776 5,871 4,510 4,293 -8.06%
Div Payout % 7.76% 28.90% 94.25% 66.03% 33.97% 32.33% 42.37% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 188,267 177,390 156,401 159,421 149,667 137,243 127,525 6.70%
NOSH 64,805 64,797 64,735 64,805 64,760 64,433 64,406 0.10%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.51% 2.58% 0.42% 2.63% 4.81% 4.63% 4.54% -
ROE 17.73% 6.74% 2.40% 7.39% 11.55% 10.17% 7.95% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 775.67 645.05 585.23 632.12 541.24 468.06 346.72 14.35%
EPS 51.52 18.45 5.80 18.17 26.69 21.65 15.73 21.85%
DPS 4.00 5.33 5.47 12.00 9.07 7.00 6.67 -8.16%
NAPS 2.9051 2.7376 2.416 2.46 2.3111 2.13 1.98 6.59%
Adjusted Per Share Value based on latest NOSH - 64,770
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 258.01 214.54 194.45 210.26 179.90 154.80 114.62 14.47%
EPS 17.14 6.14 1.93 6.04 8.87 7.16 5.20 21.98%
DPS 1.33 1.77 1.82 3.99 3.01 2.32 2.20 -8.04%
NAPS 0.9663 0.9105 0.8028 0.8183 0.7682 0.7044 0.6545 6.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
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%
P/EPS 3.01 3.31 13.28 6.82 4.57 6.23 6.42 -11.85%
EY 33.24 30.25 7.53 14.66 21.88 16.04 15.58 13.45%
DY 2.58 8.74 7.10 9.68 7.43 5.19 6.60 -14.48%
P/NAPS 0.53 0.22 0.32 0.50 0.53 0.63 0.51 0.64%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
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%
P/EPS 2.33 3.74 12.24 6.22 4.31 6.19 5.85 -14.21%
EY 42.93 26.74 8.17 16.08 23.21 16.16 17.10 16.57%
DY 3.33 7.73 7.70 10.62 7.88 5.22 7.25 -12.15%
P/NAPS 0.41 0.25 0.29 0.46 0.50 0.63 0.46 -1.89%

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