[RKI] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 222.12%
YoY- -46.71%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 441,796 404,176 378,852 433,114 409,020 411,706 409,646 5.15%
PBT 8,912 8,367 1,532 7,640 -3,144 9,190 10,502 -10.34%
Tax -472 118 58 88 2,060 -397 277 -
NP 8,440 8,485 1,590 7,728 -1,084 8,793 10,780 -15.01%
-
NP to SH 9,740 10,806 3,754 10,166 3,156 10,263 11,777 -11.86%
-
Tax Rate 5.30% -1.41% -3.79% -1.15% - 4.32% -2.64% -
Total Cost 433,356 395,691 377,261 425,386 410,104 402,913 398,866 5.66%
-
Net Worth 168,688 160,333 156,401 160,633 158,226 158,221 159,421 3.82%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,361 2,656 3,538 5,316 - 5,833 7,776 21.02%
Div Payout % 106.38% 24.59% 94.25% 52.30% - 56.84% 66.03% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 168,688 160,333 156,401 160,633 158,226 158,221 159,421 3.82%
NOSH 64,760 64,796 64,735 64,834 64,672 64,818 64,805 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.91% 2.10% 0.42% 1.78% -0.27% 2.14% 2.63% -
ROE 5.77% 6.74% 2.40% 6.33% 1.99% 6.49% 7.39% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 682.20 623.76 585.23 668.03 632.45 635.17 632.12 5.19%
EPS 15.04 16.67 5.80 15.68 4.88 15.80 18.17 -11.81%
DPS 16.00 4.10 5.47 8.20 0.00 9.00 12.00 21.07%
NAPS 2.6048 2.4744 2.416 2.4776 2.4466 2.441 2.46 3.87%
Adjusted Per Share Value based on latest NOSH - 64,766
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 225.76 206.54 193.60 221.32 209.01 210.38 209.33 5.15%
EPS 4.98 5.52 1.92 5.19 1.61 5.24 6.02 -11.84%
DPS 5.29 1.36 1.81 2.72 0.00 2.98 3.97 21.02%
NAPS 0.862 0.8193 0.7992 0.8208 0.8085 0.8085 0.8147 3.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.59 0.66 0.77 0.85 0.82 1.09 1.24 -
P/RPS 0.09 0.11 0.13 0.13 0.13 0.17 0.20 -41.19%
P/EPS 3.92 3.96 13.28 5.42 16.80 6.88 6.82 -30.80%
EY 25.49 25.27 7.53 18.45 5.95 14.53 14.66 44.45%
DY 27.12 6.21 7.10 9.65 0.00 8.26 9.68 98.36%
P/NAPS 0.23 0.27 0.32 0.34 0.34 0.45 0.50 -40.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 27/05/08 26/02/08 22/11/07 24/08/07 25/05/07 -
Price 0.70 0.63 0.71 0.84 0.87 0.88 1.13 -
P/RPS 0.10 0.10 0.12 0.13 0.14 0.14 0.18 -32.34%
P/EPS 4.65 3.78 12.24 5.36 17.83 5.56 6.22 -17.58%
EY 21.49 26.47 8.17 18.67 5.61 17.99 16.08 21.26%
DY 22.86 6.51 7.70 9.76 0.00 10.23 10.62 66.47%
P/NAPS 0.27 0.25 0.29 0.34 0.36 0.36 0.46 -29.82%

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