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

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	499,588	519,261	502,680	417,980	378,852	409,646	350,506	6.07%
YoY %	-3.79%	3.30%	20.26%	10.33%	-7.52%	16.87%	-	-
Horiz. %	142.53%	148.15%	143.42%	119.25%	108.09%	116.87%	100.00%	-
PBT	9,110	25,302	45,938	12,250	1,532	10,502	17,280	-10.11%
YoY %	-63.99%	-44.92%	275.00%	699.61%	-85.41%	-39.22%	-	-
Horiz. %	52.72%	146.42%	265.84%	70.89%	8.87%	60.78%	100.00%	-
Tax	-1,550	-2,566	-3,174	-1,472	58	277	-406	24.99%
YoY %	39.59%	19.16%	-115.62%	-2,637.93%	-79.06%	168.23%	-	-
Horiz. %	381.77%	632.02%	781.77%	362.56%	-14.29%	-68.23%	100.00%	-
NP	7,560	22,736	42,764	10,778	1,590	10,780	16,873	-12.51%
YoY %	-66.75%	-46.83%	296.77%	577.86%	-85.25%	-36.11%	-	-
Horiz. %	44.81%	134.75%	253.45%	63.88%	9.42%	63.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,108	14,773	33,388	11,957	3,754	11,777	17,286	-21.28%
YoY %	-72.19%	-55.75%	179.23%	218.51%	-68.12%	-31.87%	-	-
Horiz. %	23.76%	85.46%	193.15%	69.17%	21.72%	68.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.01%	10.14%	6.91%	12.02%	-3.79%	-2.64%	2.35%	-
YoY %	67.75%	46.74%	-42.51%	417.15%	-43.56%	-212.34%	-	-
Horiz. %	723.83%	431.49%	294.04%	511.49%	-161.28%	-112.34%	100.00%	-
Total Cost	492,028	496,525	459,916	407,201	377,261	398,866	333,633	6.68%
YoY %	-0.91%	7.96%	12.95%	7.94%	-5.42%	19.55%	-	-
Horiz. %	147.48%	148.82%	137.85%	122.05%	113.08%	119.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,247	184,420	188,267	177,390	156,401	159,421	149,667	4.96%
YoY %	8.58%	-2.04%	6.13%	13.42%	-1.89%	6.52%	-	-
Horiz. %	133.80%	123.22%	125.79%	118.52%	104.50%	106.52%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	2,592	3,455	3,538	7,776	5,871	-
YoY %	-	-	-24.98%	-2.35%	-54.50%	32.45%	-	-
Horiz. %	-	-	44.15%	58.85%	60.26%	132.45%	100.00%	-
Div Payout %	-	-	7.76%	28.90%	94.25%	66.03%	33.97%	-
YoY %	-	-	-73.15%	-69.34%	42.74%	94.38%	-	-
Horiz. %	-	-	22.84%	85.08%	277.45%	194.38%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	200,247	184,420	188,267	177,390	156,401	159,421	149,667	4.96%
YoY %	8.58%	-2.04%	6.13%	13.42%	-1.89%	6.52%	-	-
Horiz. %	133.80%	123.22%	125.79%	118.52%	104.50%	106.52%	100.00%	-
NOSH	97,207	64,795	64,805	64,797	64,735	64,805	64,760	6.99%
YoY %	50.02%	-0.02%	0.01%	0.10%	-0.11%	0.07%	-	-
Horiz. %	150.10%	100.05%	100.07%	100.06%	99.96%	100.07%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	1.51%	4.38%	8.51%	2.58%	0.42%	2.63%	4.81%	-
YoY %	-65.53%	-48.53%	229.84%	514.29%	-84.03%	-45.32%	-	-
Horiz. %	31.39%	91.06%	176.92%	53.64%	8.73%	54.68%	100.00%	-
ROE	2.05%	8.01%	17.73%	6.74%	2.40%	7.39%	11.55%	-
YoY %	-74.41%	-54.82%	163.06%	180.83%	-67.52%	-36.02%	-	-
Horiz. %	17.75%	69.35%	153.51%	58.35%	20.78%	63.98%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	513.94	801.39	775.67	645.05	585.23	632.12	541.24	-0.85%
YoY %	-35.87%	3.32%	20.25%	10.22%	-7.42%	16.79%	-	-
Horiz. %	94.96%	148.07%	143.31%	119.18%	108.13%	116.79%	100.00%	-
EPS	4.23	22.80	51.52	18.45	5.80	18.17	26.69	-26.41%
YoY %	-81.45%	-55.75%	179.24%	218.10%	-68.08%	-31.92%	-	-
Horiz. %	15.85%	85.43%	193.03%	69.13%	21.73%	68.08%	100.00%	-
DPS	0.00	0.00	4.00	5.33	5.47	12.00	9.07	-
YoY %	0.00%	0.00%	-24.95%	-2.56%	-54.42%	32.30%	-	-
Horiz. %	0.00%	0.00%	44.10%	58.77%	60.31%	132.30%	100.00%	-
NAPS	2.06	2.8462	2.9051	2.7376	2.416	2.46	2.3111	-1.89%
YoY %	-27.62%	-2.03%	6.12%	13.31%	-1.79%	6.44%	-	-
Horiz. %	89.14%	123.15%	125.70%	118.45%	104.54%	106.44%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 64,832
RPS	256.10	266.19	257.69	214.27	194.21	210.00	179.68	6.07%
YoY %	-3.79%	3.30%	20.26%	10.33%	-7.52%	16.87%	-	-
Horiz. %	142.53%	148.15%	143.42%	119.25%	108.09%	116.87%	100.00%	-
EPS	2.11	7.57	17.12	6.13	1.92	6.04	8.86	-21.25%
YoY %	-72.13%	-55.78%	179.28%	219.27%	-68.21%	-31.83%	-	-
Horiz. %	23.81%	85.44%	193.23%	69.19%	21.67%	68.17%	100.00%	-
DPS	0.00	0.00	1.33	1.77	1.81	3.99	3.01	-
YoY %	0.00%	0.00%	-24.86%	-2.21%	-54.64%	32.56%	-	-
Horiz. %	0.00%	0.00%	44.19%	58.80%	60.13%	132.56%	100.00%	-
NAPS	1.0265	0.9454	0.9651	0.9094	0.8018	0.8172	0.7672	4.96%
YoY %	8.58%	-2.04%	6.12%	13.42%	-1.88%	6.52%	-	-
Horiz. %	133.80%	123.23%	125.80%	118.53%	104.51%	106.52%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-14.29%	-30.00%	122.22%	-30.77%	-35.00%	-13.04%	-	-
Horiz. %	52.17%	60.87%	86.96%	39.13%	56.52%	86.96%	100.00%	-
P/EPS	15.14	5.04	3.01	3.31	13.28	6.82	4.57	22.07%
YoY %	200.40%	67.44%	-9.06%	-75.08%	94.72%	49.23%	-	-
Horiz. %	331.29%	110.28%	65.86%	72.43%	290.59%	149.23%	100.00%	-
EY	6.60	19.83	33.24	30.25	7.53	14.66	21.88	-18.09%
YoY %	-66.72%	-40.34%	9.88%	301.73%	-48.64%	-33.00%	-	-
Horiz. %	30.16%	90.63%	151.92%	138.25%	34.41%	67.00%	100.00%	-
DY	0.00	0.00	2.58	8.74	7.10	9.68	7.43	-
YoY %	0.00%	0.00%	-70.48%	23.10%	-26.65%	30.28%	-	-
Horiz. %	0.00%	0.00%	34.72%	117.63%	95.56%	130.28%	100.00%	-
P/NAPS	0.31	0.40	0.53	0.22	0.32	0.50	0.53	-8.54%
YoY %	-22.50%	-24.53%	140.91%	-31.25%	-36.00%	-5.66%	-	-
Horiz. %	58.49%	75.47%	100.00%	41.51%	60.38%	94.34%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-15.38%	-13.33%	36.36%	-8.33%	-33.33%	-14.29%	-	-
Horiz. %	52.38%	61.90%	71.43%	52.38%	57.14%	85.71%	100.00%	-
P/EPS	13.72	4.65	2.33	3.74	12.24	6.22	4.31	21.26%
YoY %	195.05%	99.57%	-37.70%	-69.44%	96.78%	44.32%	-	-
Horiz. %	318.33%	107.89%	54.06%	86.77%	283.99%	144.32%	100.00%	-
EY	7.29	21.51	42.93	26.74	8.17	16.08	23.21	-17.53%
YoY %	-66.11%	-49.90%	60.55%	227.29%	-49.19%	-30.72%	-	-
Horiz. %	31.41%	92.68%	184.96%	115.21%	35.20%	69.28%	100.00%	-
DY	0.00	0.00	3.33	7.73	7.70	10.62	7.88	-
YoY %	0.00%	0.00%	-56.92%	0.39%	-27.50%	34.77%	-	-
Horiz. %	0.00%	0.00%	42.26%	98.10%	97.72%	134.77%	100.00%	-
P/NAPS	0.28	0.37	0.41	0.25	0.29	0.46	0.50	-9.20%
YoY %	-24.32%	-9.76%	64.00%	-13.79%	-36.96%	-8.00%	-	-
Horiz. %	56.00%	74.00%	82.00%	50.00%	58.00%	92.00%	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