[RKI] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	506,866	502,680	524,062	507,356	397,378	417,980	443,880	9.27%
YoY %	0.83%	-4.08%	3.29%	27.68%	-4.93%	-5.83%	-	-
Horiz. %	114.19%	113.25%	118.06%	114.30%	89.52%	94.17%	100.00%	-
PBT	40,346	45,938	60,040	57,144	9,880	12,250	11,634	129.63%
YoY %	-12.17%	-23.49%	5.07%	478.38%	-19.35%	5.29%	-	-
Horiz. %	346.79%	394.86%	516.07%	491.18%	84.92%	105.29%	100.00%	-
Tax	-3,863	-3,174	-3,402	-3,672	3,333	-1,472	-648	229.85%
YoY %	-21.71%	6.70%	7.35%	-210.17%	326.43%	-127.16%	-	-
Horiz. %	596.14%	489.81%	525.00%	566.67%	-514.35%	227.16%	100.00%	-
NP	36,483	42,764	56,638	53,472	13,213	10,778	10,986	123.07%
YoY %	-14.69%	-24.50%	5.92%	304.69%	22.59%	-1.89%	-	-
Horiz. %	332.09%	389.26%	515.55%	486.73%	120.27%	98.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,730	33,388	45,140	44,588	14,009	11,957	12,114	73.95%
YoY %	-16.95%	-26.03%	1.24%	218.28%	17.16%	-1.30%	-	-
Horiz. %	228.91%	275.61%	372.63%	368.07%	115.64%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.57%	6.91%	5.67%	6.43%	-33.73%	12.02%	5.57%	-
YoY %	38.49%	21.87%	-11.82%	119.06%	-380.62%	115.80%	-	-
Horiz. %	171.81%	124.06%	101.80%	115.44%	-605.57%	215.80%	100.00%	-
Total Cost	470,383	459,916	467,424	453,884	384,165	407,201	432,894	5.70%
YoY %	2.28%	-1.61%	2.98%	18.15%	-5.66%	-5.94%	-	-
Horiz. %	108.66%	106.24%	107.98%	104.85%	88.74%	94.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	191,834	188,267	191,582	186,057	177,518	177,390	171,928	7.59%
YoY %	1.89%	-1.73%	2.97%	4.81%	0.07%	3.18%	-	-
Horiz. %	111.58%	109.50%	111.43%	108.22%	103.25%	103.18%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	1,943	2,592	3,888	-	6,351	3,455	5,182	-48.09%
YoY %	-25.04%	-33.33%	0.00%	-	83.82%	-33.33%	-	-
Horiz. %	37.50%	50.02%	75.03%	-	122.56%	66.67%	100.00%	-
Div Payout %	7.01%	7.76%	8.61%	-	45.34%	28.90%	42.78%	-
YoY %	-9.66%	-9.87%	0.00%	-	56.89%	-32.45%	-	-
Horiz. %	16.39%	18.14%	20.13%	-	105.98%	67.55%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	191,834	188,267	191,582	186,057	177,518	177,390	171,928	7.59%
YoY %	1.89%	-1.73%	2.97%	4.81%	0.07%	3.18%	-	-
Horiz. %	111.58%	109.50%	111.43%	108.22%	103.25%	103.18%	100.00%	-
NOSH	64,798	64,805	64,800	64,808	64,816	64,797	64,780	0.01%
YoY %	-0.01%	0.01%	-0.01%	-0.01%	0.03%	0.03%	-	-
Horiz. %	100.03%	100.04%	100.03%	100.04%	100.06%	100.03%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	7.20%	8.51%	10.81%	10.54%	3.33%	2.58%	2.47%	-
YoY %	-15.39%	-21.28%	2.56%	216.52%	29.07%	4.45%	-	-
Horiz. %	291.50%	344.53%	437.65%	426.72%	134.82%	104.45%	100.00%	-
ROE	14.46%	17.73%	23.56%	23.96%	7.89%	6.74%	7.05%	-
YoY %	-18.44%	-24.75%	-1.67%	203.68%	17.06%	-4.40%	-	-
Horiz. %	205.11%	251.49%	334.18%	339.86%	111.91%	95.60%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	782.22	775.67	808.73	782.86	613.09	645.05	685.20	9.25%
YoY %	0.84%	-4.09%	3.30%	27.69%	-4.95%	-5.86%	-	-
Horiz. %	114.16%	113.20%	118.03%	114.25%	89.48%	94.14%	100.00%	-
EPS	42.79	51.52	69.66	68.80	21.62	18.45	18.70	73.91%
YoY %	-16.94%	-26.04%	1.25%	218.22%	17.18%	-1.34%	-	-
Horiz. %	228.82%	275.51%	372.51%	367.91%	115.61%	98.66%	100.00%	-
DPS	3.00	4.00	6.00	0.00	9.80	5.33	8.00	-48.09%
YoY %	-25.00%	-33.33%	0.00%	0.00%	83.86%	-33.38%	-	-
Horiz. %	37.50%	50.00%	75.00%	0.00%	122.50%	66.62%	100.00%	-
NAPS	2.9605	2.9051	2.9565	2.8709	2.7388	2.7376	2.654	7.57%
YoY %	1.91%	-1.74%	2.98%	4.82%	0.04%	3.15%	-	-
Horiz. %	111.55%	109.46%	111.40%	108.17%	103.20%	103.15%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 64,808
RPS	259.83	257.69	268.65	260.09	203.71	214.27	227.55	9.27%
YoY %	0.83%	-4.08%	3.29%	27.68%	-4.93%	-5.84%	-	-
Horiz. %	114.19%	113.25%	118.06%	114.30%	89.52%	94.16%	100.00%	-
EPS	14.22	17.12	23.14	22.86	7.18	6.13	6.21	73.99%
YoY %	-16.94%	-26.02%	1.22%	218.38%	17.13%	-1.29%	-	-
Horiz. %	228.99%	275.68%	372.62%	368.12%	115.62%	98.71%	100.00%	-
DPS	1.00	1.33	1.99	0.00	3.26	1.77	2.66	-48.00%
YoY %	-24.81%	-33.17%	0.00%	0.00%	84.18%	-33.46%	-	-
Horiz. %	37.59%	50.00%	74.81%	0.00%	122.56%	66.54%	100.00%	-
NAPS	0.9834	0.9651	0.9821	0.9538	0.91	0.9094	0.8814	7.59%
YoY %	1.90%	-1.73%	2.97%	4.81%	0.07%	3.18%	-	-
Horiz. %	111.57%	109.50%	111.43%	108.21%	103.24%	103.18%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.09	1.55	1.12	0.71	0.70	0.61	0.67	-
P/RPS	0.14	0.20	0.14	0.09	0.11	0.09	0.10	25.22%
YoY %	-30.00%	42.86%	55.56%	-18.18%	22.22%	-10.00%	-	-
Horiz. %	140.00%	200.00%	140.00%	90.00%	110.00%	90.00%	100.00%	-
P/EPS	2.55	3.01	1.61	1.03	3.24	3.31	3.58	-20.29%
YoY %	-15.28%	86.96%	56.31%	-68.21%	-2.11%	-7.54%	-	-
Horiz. %	71.23%	84.08%	44.97%	28.77%	90.50%	92.46%	100.00%	-
EY	39.26	33.24	62.20	96.90	30.88	30.25	27.91	25.62%
YoY %	18.11%	-46.56%	-35.81%	213.80%	2.08%	8.38%	-	-
Horiz. %	140.67%	119.10%	222.86%	347.19%	110.64%	108.38%	100.00%	-
DY	2.75	2.58	5.36	0.00	14.00	8.74	11.94	-62.52%
YoY %	6.59%	-51.87%	0.00%	0.00%	60.18%	-26.80%	-	-
Horiz. %	23.03%	21.61%	44.89%	0.00%	117.25%	73.20%	100.00%	-
P/NAPS	0.37	0.53	0.38	0.25	0.26	0.22	0.25	29.96%
YoY %	-30.19%	39.47%	52.00%	-3.85%	18.18%	-12.00%	-	-
Horiz. %	148.00%	212.00%	152.00%	100.00%	104.00%	88.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	26/05/10	24/02/10	24/11/09	28/08/09	27/05/09	25/02/09	-
Price	1.12	1.20	1.45	0.77	0.65	0.69	0.57	-
P/RPS	0.14	0.15	0.18	0.10	0.11	0.11	0.08	45.36%
YoY %	-6.67%	-16.67%	80.00%	-9.09%	0.00%	37.50%	-	-
Horiz. %	175.00%	187.50%	225.00%	125.00%	137.50%	137.50%	100.00%	-
P/EPS	2.62	2.33	2.08	1.12	3.01	3.74	3.05	-9.65%
YoY %	12.45%	12.02%	85.71%	-62.79%	-19.52%	22.62%	-	-
Horiz. %	85.90%	76.39%	68.20%	36.72%	98.69%	122.62%	100.00%	-
EY	38.21	42.93	48.04	89.35	33.25	26.74	32.81	10.72%
YoY %	-10.99%	-10.64%	-46.23%	168.72%	24.35%	-18.50%	-	-
Horiz. %	116.46%	130.84%	146.42%	272.33%	101.34%	81.50%	100.00%	-
DY	2.68	3.33	4.14	0.00	15.08	7.73	14.04	-66.94%
YoY %	-19.52%	-19.57%	0.00%	0.00%	95.08%	-44.94%	-	-
Horiz. %	19.09%	23.72%	29.49%	0.00%	107.41%	55.06%	100.00%	-
P/NAPS	0.38	0.41	0.49	0.27	0.24	0.25	0.21	48.65%
YoY %	-7.32%	-16.33%	81.48%	12.50%	-4.00%	19.05%	-	-
Horiz. %	180.95%	195.24%	233.33%	128.57%	114.29%	119.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos