[RKI] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 56.21%
YoY- 29.64%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 517,863 500,664 506,866 397,378 404,176 411,706 356,710 6.40%
PBT 16,650 21,747 40,346 9,880 8,367 9,190 19,394 -2.50%
Tax -1,897 -2,006 -3,863 3,333 118 -397 126 -
NP 14,753 19,741 36,483 13,213 8,485 8,793 19,520 -4.55%
-
NP to SH 9,840 12,471 27,730 14,009 10,806 10,263 19,857 -11.03%
-
Tax Rate 11.39% 9.22% 9.57% -33.73% -1.41% 4.32% -0.65% -
Total Cost 503,110 480,923 470,383 384,165 395,691 402,913 337,190 6.89%
-
Net Worth 209,968 132,853 191,834 177,518 160,333 158,221 156,137 5.05%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 1,943 6,351 2,656 5,833 4,405 -
Div Payout % - - 7.01% 45.34% 24.59% 56.84% 22.19% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 209,968 132,853 191,834 177,518 160,333 158,221 156,137 5.05%
NOSH 97,207 66,760 64,798 64,816 64,796 64,818 64,787 6.98%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.85% 3.94% 7.20% 3.33% 2.10% 2.14% 5.47% -
ROE 4.69% 9.39% 14.46% 7.89% 6.74% 6.49% 12.72% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 532.74 749.94 782.22 613.09 623.76 635.17 550.59 -0.54%
EPS 10.12 12.83 42.79 21.62 16.67 15.80 30.60 -16.82%
DPS 0.00 0.00 3.00 9.80 4.10 9.00 6.80 -
NAPS 2.16 1.99 2.9605 2.7388 2.4744 2.441 2.41 -1.80%
Adjusted Per Share Value based on latest NOSH - 64,804
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 265.80 256.98 260.16 203.96 207.45 211.32 183.09 6.40%
EPS 5.05 6.40 14.23 7.19 5.55 5.27 10.19 -11.03%
DPS 0.00 0.00 1.00 3.26 1.36 2.99 2.26 -
NAPS 1.0777 0.6819 0.9846 0.9111 0.8229 0.8121 0.8014 5.05%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.58 0.83 1.09 0.70 0.66 1.09 1.15 -
P/RPS 0.11 0.11 0.14 0.11 0.11 0.17 0.21 -10.20%
P/EPS 5.73 4.44 2.55 3.24 3.96 6.88 3.75 7.31%
EY 17.45 22.51 39.26 30.88 25.27 14.53 26.65 -6.80%
DY 0.00 0.00 2.75 14.00 6.21 8.26 5.91 -
P/NAPS 0.27 0.42 0.37 0.26 0.27 0.45 0.48 -9.13%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 28/08/09 27/08/08 24/08/07 25/08/06 -
Price 0.60 0.73 1.12 0.65 0.63 0.88 1.13 -
P/RPS 0.11 0.10 0.14 0.11 0.10 0.14 0.21 -10.20%
P/EPS 5.93 3.91 2.62 3.01 3.78 5.56 3.69 8.21%
EY 16.87 25.59 38.21 33.25 26.47 17.99 27.12 -7.60%
DY 0.00 0.00 2.68 15.08 6.51 10.23 6.02 -
P/NAPS 0.28 0.37 0.38 0.24 0.25 0.36 0.47 -8.26%

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