[RKI] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	443,880	441,796	404,176	378,852	433,114	409,020	411,706	5.12%
YoY %	0.47%	9.31%	6.68%	-12.53%	5.89%	-0.65%	-	-
Horiz. %	107.81%	107.31%	98.17%	92.02%	105.20%	99.35%	100.00%	-
PBT	11,634	8,912	8,367	1,532	7,640	-3,144	9,190	16.94%
YoY %	30.54%	6.51%	446.15%	-79.95%	343.00%	-134.21%	-	-
Horiz. %	126.59%	96.97%	91.04%	16.67%	83.13%	-34.21%	100.00%	-
Tax	-648	-472	118	58	88	2,060	-397	38.42%
YoY %	-37.29%	-500.00%	103.45%	-34.09%	-95.73%	618.89%	-	-
Horiz. %	163.22%	118.89%	-29.72%	-14.61%	-22.17%	-518.89%	100.00%	-
NP	10,986	8,440	8,485	1,590	7,728	-1,084	8,793	15.92%
YoY %	30.17%	-0.53%	433.65%	-79.43%	812.92%	-112.33%	-	-
Horiz. %	124.94%	95.99%	96.50%	18.08%	87.89%	-12.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,114	9,740	10,806	3,754	10,166	3,156	10,263	11.63%
YoY %	24.37%	-9.86%	187.85%	-63.07%	222.12%	-69.25%	-	-
Horiz. %	118.04%	94.90%	105.29%	36.58%	99.05%	30.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.57%	5.30%	-1.41%	-3.79%	-1.15%	-	4.32%	-
YoY %	5.09%	475.89%	62.80%	-229.57%	0.00%	-	-	-
Horiz. %	128.94%	122.69%	-32.64%	-87.73%	-26.62%	-	100.00%	-
Total Cost	432,894	433,356	395,691	377,261	425,386	410,104	402,913	4.87%
YoY %	-0.11%	9.52%	4.89%	-11.31%	3.73%	1.78%	-	-
Horiz. %	107.44%	107.56%	98.21%	93.63%	105.58%	101.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,928	168,688	160,333	156,401	160,633	158,226	158,221	5.66%
YoY %	1.92%	5.21%	2.51%	-2.63%	1.52%	0.00%	-	-
Horiz. %	108.66%	106.62%	101.33%	98.85%	101.52%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	5,182	10,361	2,656	3,538	5,316	-	5,833	-7.55%
YoY %	-49.99%	290.10%	-24.93%	-33.45%	0.00%	-	-	-
Horiz. %	88.84%	177.63%	45.53%	60.65%	91.14%	-	100.00%	-
Div Payout %	42.78%	106.38%	24.59%	94.25%	52.30%	-	56.84%	-
YoY %	-59.79%	332.61%	-73.91%	80.21%	0.00%	-	-	-
Horiz. %	75.26%	187.16%	43.26%	165.82%	92.01%	-	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	171,928	168,688	160,333	156,401	160,633	158,226	158,221	5.66%
YoY %	1.92%	5.21%	2.51%	-2.63%	1.52%	0.00%	-	-
Horiz. %	108.66%	106.62%	101.33%	98.85%	101.52%	100.00%	100.00%	-
NOSH	64,780	64,760	64,796	64,735	64,834	64,672	64,818	-0.03%
YoY %	0.03%	-0.06%	0.09%	-0.15%	0.25%	-0.23%	-	-
Horiz. %	99.94%	99.91%	99.97%	99.87%	100.02%	99.77%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	2.47%	1.91%	2.10%	0.42%	1.78%	-0.27%	2.14%	-
YoY %	29.32%	-9.05%	400.00%	-76.40%	759.26%	-112.62%	-	-
Horiz. %	115.42%	89.25%	98.13%	19.63%	83.18%	-12.62%	100.00%	-
ROE	7.05%	5.77%	6.74%	2.40%	6.33%	1.99%	6.49%	-
YoY %	22.18%	-14.39%	180.83%	-62.09%	218.09%	-69.34%	-	-
Horiz. %	108.63%	88.91%	103.85%	36.98%	97.53%	30.66%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	685.20	682.20	623.76	585.23	668.03	632.45	635.17	5.16%
YoY %	0.44%	9.37%	6.58%	-12.39%	5.63%	-0.43%	-	-
Horiz. %	107.88%	107.40%	98.20%	92.14%	105.17%	99.57%	100.00%	-
EPS	18.70	15.04	16.67	5.80	15.68	4.88	15.80	11.83%
YoY %	24.34%	-9.78%	187.41%	-63.01%	221.31%	-69.11%	-	-
Horiz. %	118.35%	95.19%	105.51%	36.71%	99.24%	30.89%	100.00%	-
DPS	8.00	16.00	4.10	5.47	8.20	0.00	9.00	-7.51%
YoY %	-50.00%	290.24%	-25.05%	-33.29%	0.00%	0.00%	-	-
Horiz. %	88.89%	177.78%	45.56%	60.78%	91.11%	0.00%	100.00%	-
NAPS	2.654	2.6048	2.4744	2.416	2.4776	2.4466	2.441	5.70%
YoY %	1.89%	5.27%	2.42%	-2.49%	1.27%	0.23%	-	-
Horiz. %	108.73%	106.71%	101.37%	98.98%	101.50%	100.23%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,771
RPS	227.55	226.48	207.19	194.21	222.03	209.68	211.05	5.12%
YoY %	0.47%	9.31%	6.68%	-12.53%	5.89%	-0.65%	-	-
Horiz. %	107.82%	107.31%	98.17%	92.02%	105.20%	99.35%	100.00%	-
EPS	6.21	4.99	5.54	1.92	5.21	1.62	5.26	11.64%
YoY %	24.45%	-9.93%	188.54%	-63.15%	221.60%	-69.20%	-	-
Horiz. %	118.06%	94.87%	105.32%	36.50%	99.05%	30.80%	100.00%	-
DPS	2.66	5.31	1.36	1.81	2.73	0.00	2.99	-7.46%
YoY %	-49.91%	290.44%	-24.86%	-33.70%	0.00%	0.00%	-	-
Horiz. %	88.96%	177.59%	45.48%	60.54%	91.30%	0.00%	100.00%	-
NAPS	0.8814	0.8647	0.8219	0.8018	0.8235	0.8111	0.8111	5.67%
YoY %	1.93%	5.21%	2.51%	-2.64%	1.53%	0.00%	-	-
Horiz. %	108.67%	106.61%	101.33%	98.85%	101.53%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.67	0.59	0.66	0.77	0.85	0.82	1.09	-
P/RPS	0.10	0.09	0.11	0.13	0.13	0.13	0.17	-29.68%
YoY %	11.11%	-18.18%	-15.38%	0.00%	0.00%	-23.53%	-	-
Horiz. %	58.82%	52.94%	64.71%	76.47%	76.47%	76.47%	100.00%	-
P/EPS	3.58	3.92	3.96	13.28	5.42	16.80	6.88	-35.17%
YoY %	-8.67%	-1.01%	-70.18%	145.02%	-67.74%	144.19%	-	-
Horiz. %	52.03%	56.98%	57.56%	193.02%	78.78%	244.19%	100.00%	-
EY	27.91	25.49	25.27	7.53	18.45	5.95	14.53	54.21%
YoY %	9.49%	0.87%	235.59%	-59.19%	210.08%	-59.05%	-	-
Horiz. %	192.09%	175.43%	173.92%	51.82%	126.98%	40.95%	100.00%	-
DY	11.94	27.12	6.21	7.10	9.65	0.00	8.26	27.70%
YoY %	-55.97%	336.71%	-12.54%	-26.42%	0.00%	0.00%	-	-
Horiz. %	144.55%	328.33%	75.18%	85.96%	116.83%	0.00%	100.00%	-
P/NAPS	0.25	0.23	0.27	0.32	0.34	0.34	0.45	-32.29%
YoY %	8.70%	-14.81%	-15.62%	-5.88%	0.00%	-24.44%	-	-
Horiz. %	55.56%	51.11%	60.00%	71.11%	75.56%	75.56%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	27/11/08	27/08/08	27/05/08	26/02/08	22/11/07	24/08/07	-
Price	0.57	0.70	0.63	0.71	0.84	0.87	0.88	-
P/RPS	0.08	0.10	0.10	0.12	0.13	0.14	0.14	-31.02%
YoY %	-20.00%	0.00%	-16.67%	-7.69%	-7.14%	0.00%	-	-
Horiz. %	57.14%	71.43%	71.43%	85.71%	92.86%	100.00%	100.00%	-
P/EPS	3.05	4.65	3.78	12.24	5.36	17.83	5.56	-32.86%
YoY %	-34.41%	23.02%	-69.12%	128.36%	-69.94%	220.68%	-	-
Horiz. %	54.86%	83.63%	67.99%	220.14%	96.40%	320.68%	100.00%	-
EY	32.81	21.49	26.47	8.17	18.67	5.61	17.99	49.00%
YoY %	52.68%	-18.81%	223.99%	-56.24%	232.80%	-68.82%	-	-
Horiz. %	182.38%	119.46%	147.14%	45.41%	103.78%	31.18%	100.00%	-
DY	14.04	22.86	6.51	7.70	9.76	0.00	10.23	23.37%
YoY %	-38.58%	251.15%	-15.45%	-21.11%	0.00%	0.00%	-	-
Horiz. %	137.24%	223.46%	63.64%	75.27%	95.41%	0.00%	100.00%	-
P/NAPS	0.21	0.27	0.25	0.29	0.34	0.36	0.36	-30.07%
YoY %	-22.22%	8.00%	-13.79%	-14.71%	-5.56%	0.00%	-	-
Horiz. %	58.33%	75.00%	69.44%	80.56%	94.44%	100.00%	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