[RKI] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -1.29%
YoY- 218.47%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 499,588 519,261 502,680 417,980 378,852 409,646 350,506 6.07%
PBT 9,110 25,302 45,938 12,250 1,532 10,502 17,280 -10.11%
Tax -1,550 -2,566 -3,174 -1,472 58 277 -406 24.99%
NP 7,560 22,736 42,764 10,778 1,590 10,780 16,873 -12.51%
-
NP to SH 4,108 14,773 33,388 11,957 3,754 11,777 17,286 -21.28%
-
Tax Rate 17.01% 10.14% 6.91% 12.02% -3.79% -2.64% 2.35% -
Total Cost 492,028 496,525 459,916 407,201 377,261 398,866 333,633 6.68%
-
Net Worth 200,247 184,420 188,267 177,390 156,401 159,421 149,667 4.96%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 2,592 3,455 3,538 7,776 5,871 -
Div Payout % - - 7.76% 28.90% 94.25% 66.03% 33.97% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 200,247 184,420 188,267 177,390 156,401 159,421 149,667 4.96%
NOSH 97,207 64,795 64,805 64,797 64,735 64,805 64,760 6.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.51% 4.38% 8.51% 2.58% 0.42% 2.63% 4.81% -
ROE 2.05% 8.01% 17.73% 6.74% 2.40% 7.39% 11.55% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 513.94 801.39 775.67 645.05 585.23 632.12 541.24 -0.85%
EPS 4.23 22.80 51.52 18.45 5.80 18.17 26.69 -26.41%
DPS 0.00 0.00 4.00 5.33 5.47 12.00 9.07 -
NAPS 2.06 2.8462 2.9051 2.7376 2.416 2.46 2.3111 -1.89%
Adjusted Per Share Value based on latest NOSH - 64,832
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 256.42 266.52 258.01 214.54 194.45 210.26 179.90 6.07%
EPS 2.11 7.58 17.14 6.14 1.93 6.04 8.87 -21.26%
DPS 0.00 0.00 1.33 1.77 1.82 3.99 3.01 -
NAPS 1.0278 0.9466 0.9663 0.9105 0.8028 0.8183 0.7682 4.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.64 1.15 1.55 0.61 0.77 1.24 1.22 -
P/RPS 0.12 0.14 0.20 0.09 0.13 0.20 0.23 -10.26%
P/EPS 15.14 5.04 3.01 3.31 13.28 6.82 4.57 22.07%
EY 6.60 19.83 33.24 30.25 7.53 14.66 21.88 -18.09%
DY 0.00 0.00 2.58 8.74 7.10 9.68 7.43 -
P/NAPS 0.31 0.40 0.53 0.22 0.32 0.50 0.53 -8.54%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 01/06/11 26/05/10 27/05/09 27/05/08 25/05/07 14/06/06 -
Price 0.58 1.06 1.20 0.69 0.71 1.13 1.15 -
P/RPS 0.11 0.13 0.15 0.11 0.12 0.18 0.21 -10.20%
P/EPS 13.72 4.65 2.33 3.74 12.24 6.22 4.31 21.26%
EY 7.29 21.51 42.93 26.74 8.17 16.08 23.21 -17.53%
DY 0.00 0.00 3.33 7.73 7.70 10.62 7.88 -
P/NAPS 0.28 0.37 0.41 0.25 0.29 0.46 0.50 -9.20%

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