[RKI] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -9.86%
YoY- 208.62%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 397,378 417,980 443,880 441,796 404,176 378,852 433,114 -5.58%
PBT 9,880 12,250 11,634 8,912 8,367 1,532 7,640 18.71%
Tax 3,333 -1,472 -648 -472 118 58 88 1030.30%
NP 13,213 10,778 10,986 8,440 8,485 1,590 7,728 43.03%
-
NP to SH 14,009 11,957 12,114 9,740 10,806 3,754 10,166 23.85%
-
Tax Rate -33.73% 12.02% 5.57% 5.30% -1.41% -3.79% -1.15% -
Total Cost 384,165 407,201 432,894 433,356 395,691 377,261 425,386 -6.57%
-
Net Worth 177,518 177,390 171,928 168,688 160,333 156,401 160,633 6.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,351 3,455 5,182 10,361 2,656 3,538 5,316 12.60%
Div Payout % 45.34% 28.90% 42.78% 106.38% 24.59% 94.25% 52.30% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 177,518 177,390 171,928 168,688 160,333 156,401 160,633 6.89%
NOSH 64,816 64,797 64,780 64,760 64,796 64,735 64,834 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.33% 2.58% 2.47% 1.91% 2.10% 0.42% 1.78% -
ROE 7.89% 6.74% 7.05% 5.77% 6.74% 2.40% 6.33% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 613.09 645.05 685.20 682.20 623.76 585.23 668.03 -5.56%
EPS 21.62 18.45 18.70 15.04 16.67 5.80 15.68 23.90%
DPS 9.80 5.33 8.00 16.00 4.10 5.47 8.20 12.63%
NAPS 2.7388 2.7376 2.654 2.6048 2.4744 2.416 2.4776 6.91%
Adjusted Per Share Value based on latest NOSH - 64,760
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 203.06 213.59 226.83 225.76 206.54 193.60 221.32 -5.58%
EPS 7.16 6.11 6.19 4.98 5.52 1.92 5.19 23.95%
DPS 3.25 1.77 2.65 5.29 1.36 1.81 2.72 12.61%
NAPS 0.9071 0.9065 0.8786 0.862 0.8193 0.7992 0.8208 6.89%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.61 0.67 0.59 0.66 0.77 0.85 -
P/RPS 0.11 0.09 0.10 0.09 0.11 0.13 0.13 -10.54%
P/EPS 3.24 3.31 3.58 3.92 3.96 13.28 5.42 -29.05%
EY 30.88 30.25 27.91 25.49 25.27 7.53 18.45 41.01%
DY 14.00 8.74 11.94 27.12 6.21 7.10 9.65 28.18%
P/NAPS 0.26 0.22 0.25 0.23 0.27 0.32 0.34 -16.38%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 25/02/09 27/11/08 27/08/08 27/05/08 26/02/08 -
Price 0.65 0.69 0.57 0.70 0.63 0.71 0.84 -
P/RPS 0.11 0.11 0.08 0.10 0.10 0.12 0.13 -10.54%
P/EPS 3.01 3.74 3.05 4.65 3.78 12.24 5.36 -31.95%
EY 33.25 26.74 32.81 21.49 26.47 8.17 18.67 46.97%
DY 15.08 7.73 14.04 22.86 6.51 7.70 9.76 33.68%
P/NAPS 0.24 0.25 0.21 0.27 0.25 0.29 0.34 -20.73%

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