[RKI] YoY 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- -22.5%
YoY- -31.74%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 135,192 111,491 114,302 112,286 88,923 83,589 56,965 15.47%
PBT 15,734 3,589 4,606 3,760 6,256 4,823 3,773 26.84%
Tax -783 -206 -471 -10 -225 -165 -742 0.89%
NP 14,951 3,383 4,135 3,750 6,031 4,658 3,031 30.43%
-
NP to SH 11,423 3,622 4,294 4,165 6,102 4,658 3,031 24.72%
-
Tax Rate 4.98% 5.74% 10.23% 0.27% 3.60% 3.42% 19.67% -
Total Cost 120,241 108,108 110,167 108,536 82,892 78,931 53,934 14.28%
-
Net Worth 191,560 171,964 160,464 159,993 157,408 135,294 129,623 6.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,943 - - - - 3,382 - -
Div Payout % 17.02% - - - - 72.61% - -
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 191,560 171,964 160,464 159,993 157,408 135,294 129,623 6.71%
NOSH 64,792 64,794 64,766 64,774 64,777 64,426 64,489 0.07%
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 11.06% 3.03% 3.62% 3.34% 6.78% 5.57% 5.32% -
ROE 5.96% 2.11% 2.68% 2.60% 3.88% 3.44% 2.34% -
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 208.65 172.07 176.48 173.35 137.28 129.74 88.33 15.38%
EPS 17.63 5.59 6.63 6.43 9.42 7.23 4.70 24.62%
DPS 3.00 0.00 0.00 0.00 0.00 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 69.39 57.22 58.67 57.63 45.64 42.90 29.24 15.47%
EPS 5.86 1.86 2.20 2.14 3.13 2.39 1.56 24.65%
DPS 1.00 0.00 0.00 0.00 0.00 1.74 0.00 -
NAPS 0.9832 0.8826 0.8236 0.8212 0.8079 0.6944 0.6653 6.71%
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 0.54 0.39 0.48 0.67 0.87 1.03 1.32 -13.82%
P/EPS 6.35 11.99 12.82 18.20 12.63 18.40 24.89 -20.34%
EY 15.74 8.34 7.80 5.50 7.92 5.44 4.02 25.51%
DY 2.68 0.00 0.00 0.00 0.00 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 0.69 0.33 0.48 0.73 0.85 1.00 1.15 -8.15%
P/EPS 8.22 10.20 12.67 19.60 12.42 17.98 21.70 -14.92%
EY 12.16 9.81 7.89 5.10 8.05 5.56 4.61 17.52%
DY 2.07 0.00 0.00 0.00 0.00 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