[RKI] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 15.88%
YoY- 35.69%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 415,914 404,176 409,860 356,711 293,467 236,206 185,820 14.35%
PBT 12,982 8,367 8,854 19,394 15,218 12,791 9,232 5.84%
Tax 1,607 118 -70 126 -584 -1,521 -1,284 -
NP 14,589 8,485 8,784 19,520 14,634 11,270 7,948 10.64%
-
NP to SH 15,429 10,806 10,345 19,857 14,634 11,270 7,948 11.67%
-
Tax Rate -12.38% -1.41% 0.79% -0.65% 3.84% 11.89% 13.91% -
Total Cost 401,325 395,691 401,076 337,191 278,833 224,936 177,872 14.51%
-
Net Worth 177,253 129,641 163,529 129,550 129,142 128,878 64,152 18.43%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,590 - - - 6,762 6,452 4,632 -9.22%
Div Payout % 16.79% - - - 46.21% 57.25% 58.28% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 177,253 129,641 163,529 129,550 129,142 128,878 64,152 18.43%
NOSH 64,804 64,820 64,892 64,775 64,571 64,439 64,152 0.16%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.51% 2.10% 2.14% 5.47% 4.99% 4.77% 4.28% -
ROE 8.70% 8.34% 6.33% 15.33% 11.33% 8.74% 12.39% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 641.80 623.53 631.60 550.69 454.48 366.56 289.65 14.16%
EPS 23.81 16.67 15.94 30.66 22.66 17.49 12.39 11.49%
DPS 4.00 0.00 0.00 0.00 10.50 10.00 7.22 -9.36%
NAPS 2.7352 2.00 2.52 2.00 2.00 2.00 1.00 18.24%
Adjusted Per Share Value based on latest NOSH - 64,775
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 213.21 207.19 210.11 182.86 150.44 121.09 95.26 14.35%
EPS 7.91 5.54 5.30 10.18 7.50 5.78 4.07 11.69%
DPS 1.33 0.00 0.00 0.00 3.47 3.31 2.37 -9.17%
NAPS 0.9087 0.6646 0.8383 0.6641 0.662 0.6607 0.3289 18.43%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.70 0.66 1.09 1.15 1.33 0.84 1.45 -
P/RPS 0.11 0.11 0.17 0.21 0.29 0.23 0.50 -22.28%
P/EPS 2.94 3.96 6.84 3.75 5.87 4.80 11.70 -20.54%
EY 34.01 25.26 14.63 26.66 17.04 20.82 8.54 25.87%
DY 5.71 0.00 0.00 0.00 7.89 11.90 4.98 2.30%
P/NAPS 0.26 0.33 0.43 0.58 0.67 0.42 1.45 -24.88%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 27/08/08 24/08/07 25/08/06 23/08/05 24/08/04 18/09/03 -
Price 0.65 0.63 0.88 1.13 1.27 0.83 1.19 -
P/RPS 0.10 0.10 0.14 0.21 0.28 0.23 0.41 -20.93%
P/EPS 2.73 3.78 5.52 3.69 5.60 4.75 9.61 -18.90%
EY 36.63 26.46 18.12 27.13 17.85 21.07 10.41 23.30%
DY 6.15 0.00 0.00 0.00 8.27 12.05 6.07 0.21%
P/NAPS 0.24 0.32 0.35 0.57 0.64 0.42 1.19 -23.40%

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