[RKI] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -38.27%
YoY- -31.87%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 433,114 409,020 411,706 409,646 437,090 425,036 356,710 13.77%
PBT 7,640 -3,144 9,190 10,502 17,708 20,376 19,394 -46.17%
Tax 88 2,060 -397 277 416 872 126 -21.23%
NP 7,728 -1,084 8,793 10,780 18,124 21,248 19,520 -45.99%
-
NP to SH 10,166 3,156 10,263 11,777 19,078 21,496 19,857 -35.92%
-
Tax Rate -1.15% - 4.32% -2.64% -2.35% -4.28% -0.65% -
Total Cost 425,386 410,104 402,913 398,866 418,966 403,788 337,190 16.70%
-
Net Worth 160,633 158,226 158,221 159,421 160,063 162,062 156,137 1.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,316 - 5,833 7,776 11,664 - 4,405 13.31%
Div Payout % 52.30% - 56.84% 66.03% 61.14% - 22.19% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 160,633 158,226 158,221 159,421 160,063 162,062 156,137 1.90%
NOSH 64,834 64,672 64,818 64,805 64,802 64,825 64,787 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.78% -0.27% 2.14% 2.63% 4.15% 5.00% 5.47% -
ROE 6.33% 1.99% 6.49% 7.39% 11.92% 13.26% 12.72% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 668.03 632.45 635.17 632.12 674.49 655.67 550.59 13.71%
EPS 15.68 4.88 15.80 18.17 29.44 33.16 30.60 -35.88%
DPS 8.20 0.00 9.00 12.00 18.00 0.00 6.80 13.25%
NAPS 2.4776 2.4466 2.441 2.46 2.47 2.50 2.41 1.85%
Adjusted Per Share Value based on latest NOSH - 64,770
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 222.03 209.68 211.05 210.00 224.07 217.89 182.86 13.77%
EPS 5.21 1.62 5.26 6.04 9.78 11.02 10.18 -35.93%
DPS 2.73 0.00 2.99 3.99 5.98 0.00 2.26 13.38%
NAPS 0.8235 0.8111 0.8111 0.8172 0.8205 0.8308 0.8004 1.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.85 0.82 1.09 1.24 1.17 1.13 1.15 -
P/RPS 0.13 0.13 0.17 0.20 0.17 0.17 0.21 -27.30%
P/EPS 5.42 16.80 6.88 6.82 3.97 3.41 3.75 27.74%
EY 18.45 5.95 14.53 14.66 25.16 29.35 26.65 -21.68%
DY 9.65 0.00 8.26 9.68 15.38 0.00 5.91 38.53%
P/NAPS 0.34 0.34 0.45 0.50 0.47 0.45 0.48 -20.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 22/11/07 24/08/07 25/05/07 28/02/07 28/11/06 25/08/06 -
Price 0.84 0.87 0.88 1.13 1.26 1.21 1.13 -
P/RPS 0.13 0.14 0.14 0.18 0.19 0.18 0.21 -27.30%
P/EPS 5.36 17.83 5.56 6.22 4.28 3.65 3.69 28.17%
EY 18.67 5.61 17.99 16.08 23.37 27.40 27.12 -21.98%
DY 9.76 0.00 10.23 10.62 14.29 0.00 6.02 37.88%
P/NAPS 0.34 0.36 0.36 0.46 0.51 0.48 0.47 -19.36%

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