[RKI] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -25.88%
YoY- -56.12%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 184,425 122,358 136,622 143,736 135,192 111,491 114,302 8.29%
PBT 26,029 8,251 5,950 8,144 15,734 3,589 4,606 33.42%
Tax -2,395 -1,575 -608 -653 -783 -206 -471 31.10%
NP 23,634 6,676 5,342 7,491 14,951 3,383 4,135 33.67%
-
NP to SH 18,971 5,095 3,770 5,012 11,423 3,622 4,294 28.06%
-
Tax Rate 9.20% 19.09% 10.22% 8.02% 4.98% 5.74% 10.23% -
Total Cost 160,791 115,682 131,280 136,245 120,241 108,108 110,167 6.49%
-
Net Worth 270,236 219,688 204,135 193,821 191,560 171,964 160,464 9.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 1,943 - - -
Div Payout % - - - - 17.02% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 270,236 219,688 204,135 193,821 191,560 171,964 160,464 9.06%
NOSH 97,207 97,207 97,207 64,838 64,792 64,794 64,766 6.99%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.81% 5.46% 3.91% 5.21% 11.06% 3.03% 3.62% -
ROE 7.02% 2.32% 1.85% 2.59% 5.96% 2.11% 2.68% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 189.72 125.87 140.55 221.68 208.65 172.07 176.48 1.21%
EPS 19.52 5.24 3.88 7.73 17.63 5.59 6.63 19.69%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.78 2.26 2.10 2.9893 2.9565 2.654 2.4776 1.93%
Adjusted Per Share Value based on latest NOSH - 64,838
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 94.66 62.80 70.12 73.78 69.39 57.22 58.67 8.29%
EPS 9.74 2.62 1.94 2.57 5.86 1.86 2.20 28.11%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.387 1.1276 1.0478 0.9948 0.9832 0.8826 0.8236 9.06%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.08 0.70 0.61 1.12 1.12 0.67 0.85 -
P/RPS 1.10 0.56 0.43 0.51 0.54 0.39 0.48 14.80%
P/EPS 10.66 13.36 15.73 14.49 6.35 11.99 12.82 -3.02%
EY 9.38 7.49 6.36 6.90 15.74 8.34 7.80 3.11%
DY 0.00 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.75 0.31 0.29 0.37 0.38 0.25 0.34 14.08%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 24/02/12 23/02/11 24/02/10 25/02/09 26/02/08 -
Price 2.54 0.76 0.63 1.15 1.45 0.57 0.84 -
P/RPS 1.34 0.60 0.45 0.52 0.69 0.33 0.48 18.64%
P/EPS 13.01 14.50 16.24 14.88 8.22 10.20 12.67 0.44%
EY 7.68 6.90 6.16 6.72 12.16 9.81 7.89 -0.44%
DY 0.00 0.00 0.00 0.00 2.07 0.00 0.00 -
P/NAPS 0.91 0.34 0.30 0.38 0.49 0.21 0.34 17.81%

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