[RKI] YoY TTM 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- -9.42%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 456,005 409,559 407,872 398,093 311,232 282,309 198,090 14.89%
PBT 37,185 10,364 3,820 17,266 17,331 13,866 10,244 23.94%
Tax 230 -250 -234 619 -274 -534 -1,866 -
NP 37,415 10,114 3,586 17,885 17,057 13,332 8,378 28.29%
-
NP to SH 31,942 11,780 5,889 18,628 17,128 13,332 8,378 24.96%
-
Tax Rate -0.62% 2.41% 6.13% -3.59% 1.58% 3.85% 18.22% -
Total Cost 418,590 399,445 404,286 380,208 294,175 268,977 189,712 14.08%
-
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 2,590 - - 3,380 6,610 7,856 -20.75%
Div Payout % 6.09% 21.99% - - 19.73% 49.58% 93.78% -
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 8.20% 2.47% 0.88% 4.49% 5.48% 4.72% 4.23% -
ROE 16.67% 6.85% 3.67% 11.64% 10.88% 9.85% 6.46% -
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 703.79 632.09 629.76 614.58 480.47 438.19 307.17 14.80%
EPS 49.30 18.18 9.09 28.76 26.44 20.69 12.99 24.86%
DPS 3.00 4.00 0.00 0.00 5.25 10.25 12.25 -20.88%
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 234.05 210.21 209.35 204.33 159.75 144.90 101.67 14.89%
EPS 16.39 6.05 3.02 9.56 8.79 6.84 4.30 24.95%
DPS 1.00 1.33 0.00 0.00 1.73 3.39 4.03 -20.71%
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 0.16 0.11 0.13 0.19 0.25 0.30 0.38 -13.41%
P/EPS 2.27 3.69 9.35 4.07 4.50 6.43 9.01 -20.51%
EY 44.02 27.14 10.70 24.58 22.22 15.56 11.10 25.78%
DY 2.68 5.97 0.00 0.00 4.41 7.71 10.47 -20.30%
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 0.21 0.09 0.13 0.21 0.24 0.30 0.33 -7.24%
P/EPS 2.94 3.14 9.24 4.38 4.42 6.28 7.85 -15.08%
EY 34.00 31.90 10.82 22.82 22.60 15.92 12.74 17.75%
DY 2.07 7.02 0.00 0.00 4.49 7.88 12.01 -25.38%
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