[RKI] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	507,356	397,378	417,980	443,880	441,796	404,176	378,852	21.47%
YoY %	27.68%	-4.93%	-5.83%	0.47%	9.31%	6.68%	-	-
Horiz. %	133.92%	104.89%	110.33%	117.16%	116.61%	106.68%	100.00%	-
PBT	57,144	9,880	12,250	11,634	8,912	8,367	1,532	1013.91%
YoY %	478.38%	-19.35%	5.29%	30.54%	6.51%	446.15%	-	-
Horiz. %	3,730.03%	644.91%	799.61%	759.40%	581.72%	546.15%	100.00%	-
Tax	-3,672	3,333	-1,472	-648	-472	118	58	-
YoY %	-210.17%	326.43%	-127.16%	-37.29%	-500.00%	103.45%	-	-
Horiz. %	-6,331.03%	5,746.55%	-2,537.93%	-1,117.24%	-813.79%	203.45%	100.00%	-
NP	53,472	13,213	10,778	10,986	8,440	8,485	1,590	939.65%
YoY %	304.69%	22.59%	-1.89%	30.17%	-0.53%	433.65%	-	-
Horiz. %	3,363.02%	831.01%	677.86%	690.94%	530.82%	533.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,588	14,009	11,957	12,114	9,740	10,806	3,754	419.79%
YoY %	218.28%	17.16%	-1.30%	24.37%	-9.86%	187.85%	-	-
Horiz. %	1,187.75%	373.18%	318.51%	322.70%	259.46%	287.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.43%	-33.73%	12.02%	5.57%	5.30%	-1.41%	-3.79%	-
YoY %	119.06%	-380.62%	115.80%	5.09%	475.89%	62.80%	-	-
Horiz. %	-169.66%	889.97%	-317.15%	-146.97%	-139.84%	37.20%	100.00%	-
Total Cost	453,884	384,165	407,201	432,894	433,356	395,691	377,261	13.10%
YoY %	18.15%	-5.66%	-5.94%	-0.11%	9.52%	4.89%	-	-
Horiz. %	120.31%	101.83%	107.94%	114.75%	114.87%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,057	177,518	177,390	171,928	168,688	160,333	156,401	12.26%
YoY %	4.81%	0.07%	3.18%	1.92%	5.21%	2.51%	-	-
Horiz. %	118.96%	113.50%	113.42%	109.93%	107.86%	102.51%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	6,351	3,455	5,182	10,361	2,656	3,538	-
YoY %	-	83.82%	-33.33%	-49.99%	290.10%	-24.93%	-	-
Horiz. %	-	179.51%	97.65%	146.47%	292.85%	75.07%	100.00%	-
Div Payout %	-	45.34%	28.90%	42.78%	106.38%	24.59%	94.25%	-
YoY %	-	56.89%	-32.45%	-59.79%	332.61%	-73.91%	-	-
Horiz. %	-	48.11%	30.66%	45.39%	112.87%	26.09%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	186,057	177,518	177,390	171,928	168,688	160,333	156,401	12.26%
YoY %	4.81%	0.07%	3.18%	1.92%	5.21%	2.51%	-	-
Horiz. %	118.96%	113.50%	113.42%	109.93%	107.86%	102.51%	100.00%	-
NOSH	64,808	64,816	64,797	64,780	64,760	64,796	64,735	0.07%
YoY %	-0.01%	0.03%	0.03%	0.03%	-0.06%	0.09%	-	-
Horiz. %	100.11%	100.13%	100.10%	100.07%	100.04%	100.09%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	10.54%	3.33%	2.58%	2.47%	1.91%	2.10%	0.42%	-
YoY %	216.52%	29.07%	4.45%	29.32%	-9.05%	400.00%	-	-
Horiz. %	2,509.52%	792.86%	614.29%	588.10%	454.76%	500.00%	100.00%	-
ROE	23.96%	7.89%	6.74%	7.05%	5.77%	6.74%	2.40%	-
YoY %	203.68%	17.06%	-4.40%	22.18%	-14.39%	180.83%	-	-
Horiz. %	998.33%	328.75%	280.83%	293.75%	240.42%	280.83%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	782.86	613.09	645.05	685.20	682.20	623.76	585.23	21.38%
YoY %	27.69%	-4.95%	-5.86%	0.44%	9.37%	6.58%	-	-
Horiz. %	133.77%	104.76%	110.22%	117.08%	116.57%	106.58%	100.00%	-
EPS	68.80	21.62	18.45	18.70	15.04	16.67	5.80	419.34%
YoY %	218.22%	17.18%	-1.34%	24.34%	-9.78%	187.41%	-	-
Horiz. %	1,186.21%	372.76%	318.10%	322.41%	259.31%	287.41%	100.00%	-
DPS	0.00	9.80	5.33	8.00	16.00	4.10	5.47	-
YoY %	0.00%	83.86%	-33.38%	-50.00%	290.24%	-25.05%	-	-
Horiz. %	0.00%	179.16%	97.44%	146.25%	292.50%	74.95%	100.00%	-
NAPS	2.8709	2.7388	2.7376	2.654	2.6048	2.4744	2.416	12.17%
YoY %	4.82%	0.04%	3.15%	1.89%	5.27%	2.42%	-	-
Horiz. %	118.83%	113.36%	113.31%	109.85%	107.81%	102.42%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 64,794
RPS	259.26	203.06	213.59	226.83	225.76	206.54	193.60	21.47%
YoY %	27.68%	-4.93%	-5.84%	0.47%	9.31%	6.68%	-	-
Horiz. %	133.92%	104.89%	110.33%	117.16%	116.61%	106.68%	100.00%	-
EPS	22.78	7.16	6.11	6.19	4.98	5.52	1.92	419.41%
YoY %	218.16%	17.18%	-1.29%	24.30%	-9.78%	187.50%	-	-
Horiz. %	1,186.46%	372.92%	318.23%	322.40%	259.38%	287.50%	100.00%	-
DPS	0.00	3.25	1.77	2.65	5.29	1.36	1.81	-
YoY %	0.00%	83.62%	-33.21%	-49.91%	288.97%	-24.86%	-	-
Horiz. %	0.00%	179.56%	97.79%	146.41%	292.27%	75.14%	100.00%	-
NAPS	0.9508	0.9071	0.9065	0.8786	0.862	0.8193	0.7992	12.26%
YoY %	4.82%	0.07%	3.18%	1.93%	5.21%	2.52%	-	-
Horiz. %	118.97%	113.50%	113.43%	109.93%	107.86%	102.52%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.71	0.70	0.61	0.67	0.59	0.66	0.77	-
P/RPS	0.09	0.11	0.09	0.10	0.09	0.11	0.13	-21.72%
YoY %	-18.18%	22.22%	-10.00%	11.11%	-18.18%	-15.38%	-	-
Horiz. %	69.23%	84.62%	69.23%	76.92%	69.23%	84.62%	100.00%	-
P/EPS	1.03	3.24	3.31	3.58	3.92	3.96	13.28	-81.78%
YoY %	-68.21%	-2.11%	-7.54%	-8.67%	-1.01%	-70.18%	-	-
Horiz. %	7.76%	24.40%	24.92%	26.96%	29.52%	29.82%	100.00%	-
EY	96.90	30.88	30.25	27.91	25.49	25.27	7.53	448.29%
YoY %	213.80%	2.08%	8.38%	9.49%	0.87%	235.59%	-	-
Horiz. %	1,286.85%	410.09%	401.73%	370.65%	338.51%	335.59%	100.00%	-
DY	0.00	14.00	8.74	11.94	27.12	6.21	7.10	-
YoY %	0.00%	60.18%	-26.80%	-55.97%	336.71%	-12.54%	-	-
Horiz. %	0.00%	197.18%	123.10%	168.17%	381.97%	87.46%	100.00%	-
P/NAPS	0.25	0.26	0.22	0.25	0.23	0.27	0.32	-15.16%
YoY %	-3.85%	18.18%	-12.00%	8.70%	-14.81%	-15.62%	-	-
Horiz. %	78.12%	81.25%	68.75%	78.12%	71.88%	84.38%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	28/08/09	27/05/09	25/02/09	27/11/08	27/08/08	27/05/08	-
Price	0.77	0.65	0.69	0.57	0.70	0.63	0.71	-
P/RPS	0.10	0.11	0.11	0.08	0.10	0.10	0.12	-11.43%
YoY %	-9.09%	0.00%	37.50%	-20.00%	0.00%	-16.67%	-	-
Horiz. %	83.33%	91.67%	91.67%	66.67%	83.33%	83.33%	100.00%	-
P/EPS	1.12	3.01	3.74	3.05	4.65	3.78	12.24	-79.66%
YoY %	-62.79%	-19.52%	22.62%	-34.41%	23.02%	-69.12%	-	-
Horiz. %	9.15%	24.59%	30.56%	24.92%	37.99%	30.88%	100.00%	-
EY	89.35	33.25	26.74	32.81	21.49	26.47	8.17	391.98%
YoY %	168.72%	24.35%	-18.50%	52.68%	-18.81%	223.99%	-	-
Horiz. %	1,093.64%	406.98%	327.29%	401.59%	263.04%	323.99%	100.00%	-
DY	0.00	15.08	7.73	14.04	22.86	6.51	7.70	-
YoY %	0.00%	95.08%	-44.94%	-38.58%	251.15%	-15.45%	-	-
Horiz. %	0.00%	195.84%	100.39%	182.34%	296.88%	84.55%	100.00%	-
P/NAPS	0.27	0.24	0.25	0.21	0.27	0.25	0.29	-4.64%
YoY %	12.50%	-4.00%	19.05%	-22.22%	8.00%	-13.79%	-	-
Horiz. %	93.10%	82.76%	86.21%	72.41%	93.10%	86.21%	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