[RKI] YoY TTM 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- 32.31%
YoY- 171.15%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 514,848 474,825 535,741 456,005 409,559 407,872 398,093 4.37%
PBT 29,355 11,358 28,495 37,185 10,364 3,820 17,266 9.23%
Tax -3,336 -1,390 -3,776 230 -250 -234 619 -
NP 26,019 9,968 24,719 37,415 10,114 3,586 17,885 6.44%
-
NP to SH 19,872 4,886 16,934 31,942 11,780 5,889 18,628 1.08%
-
Tax Rate 11.36% 12.24% 13.25% -0.62% 2.41% 6.13% -3.59% -
Total Cost 488,829 464,857 511,022 418,590 399,445 404,286 380,208 4.27%
-
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 2,590 - - -
Div Payout % - - - 6.09% 21.99% - - -
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 5.05% 2.10% 4.61% 8.20% 2.47% 0.88% 4.49% -
ROE 9.05% 2.39% 8.74% 16.67% 6.85% 3.67% 11.64% -
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 529.64 488.47 826.27 703.79 632.09 629.76 614.58 -2.44%
EPS 20.44 5.03 26.12 49.30 18.18 9.09 28.76 -5.52%
DPS 0.00 0.00 0.00 3.00 4.00 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 263.93 243.41 274.64 233.76 209.95 209.09 204.07 4.37%
EPS 10.19 2.50 8.68 16.37 6.04 3.02 9.55 1.08%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 1.1262 1.0465 0.9936 0.982 0.8815 0.8226 0.8202 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 0.13 0.12 0.14 0.16 0.11 0.13 0.19 -6.12%
P/EPS 3.42 12.14 4.29 2.27 3.69 9.35 4.07 -2.85%
EY 29.20 8.24 23.32 44.02 27.14 10.70 24.58 2.90%
DY 0.00 0.00 0.00 2.68 5.97 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 0.14 0.13 0.14 0.21 0.09 0.13 0.21 -6.52%
P/EPS 3.72 12.53 4.40 2.94 3.14 9.24 4.38 -2.68%
EY 26.90 7.98 22.71 34.00 31.90 10.82 22.82 2.77%
DY 0.00 0.00 0.00 2.07 7.02 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