[RKI] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -2.46%
YoY- -39.34%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 500,664 519,261 581,812 588,680 506,866 502,680 524,062 -3.00%
PBT 21,747 25,302 36,338 40,100 40,346 45,938 60,040 -49.28%
Tax -2,006 -2,566 -3,228 -3,844 -3,863 -3,174 -3,402 -29.75%
NP 19,741 22,736 33,110 36,256 36,483 42,764 56,638 -50.56%
-
NP to SH 12,471 14,773 23,548 27,048 27,730 33,388 45,140 -57.68%
-
Tax Rate 9.22% 10.14% 8.88% 9.59% 9.57% 6.91% 5.67% -
Total Cost 480,923 496,525 548,702 552,424 470,383 459,916 467,424 1.92%
-
Net Worth 132,853 184,420 193,704 191,054 191,834 188,267 191,582 -21.70%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 1,943 2,592 3,888 -
Div Payout % - - - - 7.01% 7.76% 8.61% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 132,853 184,420 193,704 191,054 191,834 188,267 191,582 -21.70%
NOSH 66,760 64,795 64,799 64,832 64,798 64,805 64,800 2.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.94% 4.38% 5.69% 6.16% 7.20% 8.51% 10.81% -
ROE 9.39% 8.01% 12.16% 14.16% 14.46% 17.73% 23.56% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 749.94 801.39 897.87 908.01 782.22 775.67 808.73 -4.92%
EPS 12.83 22.80 36.34 41.72 42.79 51.52 69.66 -67.72%
DPS 0.00 0.00 0.00 0.00 3.00 4.00 6.00 -
NAPS 1.99 2.8462 2.9893 2.9469 2.9605 2.9051 2.9565 -23.25%
Adjusted Per Share Value based on latest NOSH - 64,832
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 256.66 266.19 298.25 301.78 259.83 257.69 268.65 -3.00%
EPS 6.39 7.57 12.07 13.87 14.22 17.12 23.14 -57.69%
DPS 0.00 0.00 0.00 0.00 1.00 1.33 1.99 -
NAPS 0.681 0.9454 0.993 0.9794 0.9834 0.9651 0.9821 -21.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.83 1.15 1.12 1.07 1.09 1.55 1.12 -
P/RPS 0.11 0.14 0.12 0.12 0.14 0.20 0.14 -14.88%
P/EPS 4.44 5.04 3.08 2.56 2.55 3.01 1.61 97.02%
EY 22.51 19.83 32.45 38.99 39.26 33.24 62.20 -49.31%
DY 0.00 0.00 0.00 0.00 2.75 2.58 5.36 -
P/NAPS 0.42 0.40 0.37 0.36 0.37 0.53 0.38 6.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 01/06/11 23/02/11 24/11/10 26/08/10 26/05/10 24/02/10 -
Price 0.73 1.06 1.15 1.09 1.12 1.20 1.45 -
P/RPS 0.10 0.13 0.13 0.12 0.14 0.15 0.18 -32.49%
P/EPS 3.91 4.65 3.16 2.61 2.62 2.33 2.08 52.49%
EY 25.59 21.51 31.60 38.28 38.21 42.93 48.04 -34.36%
DY 0.00 0.00 0.00 0.00 2.68 3.33 4.14 -
P/NAPS 0.37 0.37 0.38 0.37 0.38 0.41 0.49 -17.12%

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