[RKI] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -16.95%
YoY- 97.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 519,261 581,812 588,680 506,866 502,680 524,062 507,356 1.55%
PBT 25,302 36,338 40,100 40,346 45,938 60,040 57,144 -41.93%
Tax -2,566 -3,228 -3,844 -3,863 -3,174 -3,402 -3,672 -21.26%
NP 22,736 33,110 36,256 36,483 42,764 56,638 53,472 -43.48%
-
NP to SH 14,773 23,548 27,048 27,730 33,388 45,140 44,588 -52.15%
-
Tax Rate 10.14% 8.88% 9.59% 9.57% 6.91% 5.67% 6.43% -
Total Cost 496,525 548,702 552,424 470,383 459,916 467,424 453,884 6.17%
-
Net Worth 184,420 193,704 191,054 191,834 188,267 191,582 186,057 -0.58%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 1,943 2,592 3,888 - -
Div Payout % - - - 7.01% 7.76% 8.61% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 184,420 193,704 191,054 191,834 188,267 191,582 186,057 -0.58%
NOSH 64,795 64,799 64,832 64,798 64,805 64,800 64,808 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.38% 5.69% 6.16% 7.20% 8.51% 10.81% 10.54% -
ROE 8.01% 12.16% 14.16% 14.46% 17.73% 23.56% 23.96% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 801.39 897.87 908.01 782.22 775.67 808.73 782.86 1.57%
EPS 22.80 36.34 41.72 42.79 51.52 69.66 68.80 -52.14%
DPS 0.00 0.00 0.00 3.00 4.00 6.00 0.00 -
NAPS 2.8462 2.9893 2.9469 2.9605 2.9051 2.9565 2.8709 -0.57%
Adjusted Per Share Value based on latest NOSH - 64,852
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 266.19 298.25 301.78 259.83 257.69 268.65 260.09 1.55%
EPS 7.57 12.07 13.87 14.22 17.12 23.14 22.86 -52.16%
DPS 0.00 0.00 0.00 1.00 1.33 1.99 0.00 -
NAPS 0.9454 0.993 0.9794 0.9834 0.9651 0.9821 0.9538 -0.58%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.15 1.12 1.07 1.09 1.55 1.12 0.71 -
P/RPS 0.14 0.12 0.12 0.14 0.20 0.14 0.09 34.28%
P/EPS 5.04 3.08 2.56 2.55 3.01 1.61 1.03 188.50%
EY 19.83 32.45 38.99 39.26 33.24 62.20 96.90 -65.30%
DY 0.00 0.00 0.00 2.75 2.58 5.36 0.00 -
P/NAPS 0.40 0.37 0.36 0.37 0.53 0.38 0.25 36.83%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 01/06/11 23/02/11 24/11/10 26/08/10 26/05/10 24/02/10 24/11/09 -
Price 1.06 1.15 1.09 1.12 1.20 1.45 0.77 -
P/RPS 0.13 0.13 0.12 0.14 0.15 0.18 0.10 19.13%
P/EPS 4.65 3.16 2.61 2.62 2.33 2.08 1.12 158.54%
EY 21.51 31.60 38.28 38.21 42.93 48.04 89.35 -61.33%
DY 0.00 0.00 0.00 2.68 3.33 4.14 0.00 -
P/NAPS 0.37 0.38 0.37 0.38 0.41 0.49 0.27 23.39%

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