[RKI] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2.48%
YoY- 215.38%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 122,358 136,622 143,736 135,192 111,491 114,302 112,286 1.44%
PBT 8,251 5,950 8,144 15,734 3,589 4,606 3,760 13.98%
Tax -1,575 -608 -653 -783 -206 -471 -10 132.20%
NP 6,676 5,342 7,491 14,951 3,383 4,135 3,750 10.08%
-
NP to SH 5,095 3,770 5,012 11,423 3,622 4,294 4,165 3.41%
-
Tax Rate 19.09% 10.22% 8.02% 4.98% 5.74% 10.23% 0.27% -
Total Cost 115,682 131,280 136,245 120,241 108,108 110,167 108,536 1.06%
-
Net Worth 219,688 204,135 193,821 191,560 171,964 160,464 159,993 5.42%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 1,943 - - - -
Div Payout % - - - 17.02% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 219,688 204,135 193,821 191,560 171,964 160,464 159,993 5.42%
NOSH 97,207 97,207 64,838 64,792 64,794 64,766 64,774 6.99%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.46% 3.91% 5.21% 11.06% 3.03% 3.62% 3.34% -
ROE 2.32% 1.85% 2.59% 5.96% 2.11% 2.68% 2.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 125.87 140.55 221.68 208.65 172.07 176.48 173.35 -5.18%
EPS 5.24 3.88 7.73 17.63 5.59 6.63 6.43 -3.35%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.26 2.10 2.9893 2.9565 2.654 2.4776 2.47 -1.46%
Adjusted Per Share Value based on latest NOSH - 64,792
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 62.80 70.12 73.78 69.39 57.22 58.67 57.63 1.44%
EPS 2.62 1.94 2.57 5.86 1.86 2.20 2.14 3.42%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.1276 1.0478 0.9948 0.9832 0.8826 0.8236 0.8212 5.42%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.61 1.12 1.12 0.67 0.85 1.17 -
P/RPS 0.56 0.43 0.51 0.54 0.39 0.48 0.67 -2.94%
P/EPS 13.36 15.73 14.49 6.35 11.99 12.82 18.20 -5.01%
EY 7.49 6.36 6.90 15.74 8.34 7.80 5.50 5.27%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.37 0.38 0.25 0.34 0.47 -6.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 23/02/11 24/02/10 25/02/09 26/02/08 28/02/07 -
Price 0.76 0.63 1.15 1.45 0.57 0.84 1.26 -
P/RPS 0.60 0.45 0.52 0.69 0.33 0.48 0.73 -3.21%
P/EPS 14.50 16.24 14.88 8.22 10.20 12.67 19.60 -4.89%
EY 6.90 6.16 6.72 12.16 9.81 7.89 5.10 5.16%
DY 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.38 0.49 0.21 0.34 0.51 -6.52%

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