[RKI] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 77.5%
YoY- -11.41%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 262,031 221,940 216,557 218,545 177,163 159,398 113,295 14.98%
PBT 30,020 5,817 3,820 8,854 10,982 8,869 7,794 25.17%
Tax -1,701 -324 44 208 -285 -595 -1,582 1.21%
NP 28,319 5,493 3,864 9,062 10,697 8,274 6,212 28.73%
-
NP to SH 22,570 6,057 5,083 9,539 10,768 8,274 6,212 23.96%
-
Tax Rate 5.67% 5.57% -1.15% -2.35% 2.60% 6.71% 20.30% -
Total Cost 233,712 216,447 212,693 209,483 166,466 151,124 107,083 13.87%
-
Net Worth 191,582 171,928 160,633 160,063 157,343 135,322 129,524 6.73%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,944 2,591 2,658 5,832 4,403 3,383 - -
Div Payout % 8.61% 42.78% 52.30% 61.14% 40.89% 40.89% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 191,582 171,928 160,633 160,063 157,343 135,322 129,524 6.73%
NOSH 64,800 64,780 64,834 64,802 64,750 64,439 64,439 0.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.81% 2.47% 1.78% 4.15% 6.04% 5.19% 5.48% -
ROE 11.78% 3.52% 3.16% 5.96% 6.84% 6.11% 4.80% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 404.37 342.60 334.02 337.25 273.61 247.36 175.82 14.87%
EPS 34.83 9.35 7.84 14.72 16.63 12.84 9.64 23.84%
DPS 3.00 4.00 4.10 9.00 6.80 5.25 0.00 -
NAPS 2.9565 2.654 2.4776 2.47 2.43 2.10 2.01 6.63%
Adjusted Per Share Value based on latest NOSH - 64,774
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 134.32 113.77 111.01 112.03 90.82 81.71 58.08 14.98%
EPS 11.57 3.10 2.61 4.89 5.52 4.24 3.18 23.99%
DPS 1.00 1.33 1.36 2.99 2.26 1.73 0.00 -
NAPS 0.9821 0.8814 0.8235 0.8205 0.8066 0.6937 0.664 6.73%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.12 0.67 0.85 1.17 1.19 1.33 1.17 -
P/RPS 0.28 0.20 0.25 0.35 0.43 0.54 0.67 -13.52%
P/EPS 3.22 7.17 10.84 7.95 7.16 10.36 12.14 -19.82%
EY 31.10 13.96 9.22 12.58 13.97 9.65 8.24 24.75%
DY 2.68 5.97 4.82 7.69 5.71 3.95 0.00 -
P/NAPS 0.38 0.25 0.34 0.47 0.49 0.63 0.58 -6.79%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 26/02/08 28/02/07 27/02/06 24/02/05 19/02/04 -
Price 1.45 0.57 0.84 1.26 1.17 1.30 1.02 -
P/RPS 0.36 0.17 0.25 0.37 0.43 0.53 0.58 -7.63%
P/EPS 4.16 6.10 10.71 8.56 7.04 10.12 10.58 -14.39%
EY 24.02 16.40 9.33 11.68 14.21 9.88 9.45 16.80%
DY 2.07 7.02 4.88 7.14 5.81 4.04 0.00 -
P/NAPS 0.49 0.21 0.34 0.51 0.48 0.62 0.51 -0.66%

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