[RKI] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -1.29%
YoY- 218.47%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 524,062 507,356 397,378 417,980 443,880 441,796 404,176 18.85%
PBT 60,040 57,144 9,880 12,250 11,634 8,912 8,367 270.69%
Tax -3,402 -3,672 3,333 -1,472 -648 -472 118 -
NP 56,638 53,472 13,213 10,778 10,986 8,440 8,485 253.29%
-
NP to SH 45,140 44,588 14,009 11,957 12,114 9,740 10,806 158.70%
-
Tax Rate 5.67% 6.43% -33.73% 12.02% 5.57% 5.30% -1.41% -
Total Cost 467,424 453,884 384,165 407,201 432,894 433,356 395,691 11.71%
-
Net Worth 191,582 186,057 177,518 177,390 171,928 168,688 160,333 12.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,888 - 6,351 3,455 5,182 10,361 2,656 28.83%
Div Payout % 8.61% - 45.34% 28.90% 42.78% 106.38% 24.59% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 191,582 186,057 177,518 177,390 171,928 168,688 160,333 12.56%
NOSH 64,800 64,808 64,816 64,797 64,780 64,760 64,796 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.81% 10.54% 3.33% 2.58% 2.47% 1.91% 2.10% -
ROE 23.56% 23.96% 7.89% 6.74% 7.05% 5.77% 6.74% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 808.73 782.86 613.09 645.05 685.20 682.20 623.76 18.84%
EPS 69.66 68.80 21.62 18.45 18.70 15.04 16.67 158.76%
DPS 6.00 0.00 9.80 5.33 8.00 16.00 4.10 28.80%
NAPS 2.9565 2.8709 2.7388 2.7376 2.654 2.6048 2.4744 12.56%
Adjusted Per Share Value based on latest NOSH - 64,832
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 267.80 259.26 203.06 213.59 226.83 225.76 206.54 18.84%
EPS 23.07 22.78 7.16 6.11 6.19 4.98 5.52 158.78%
DPS 1.99 0.00 3.25 1.77 2.65 5.29 1.36 28.79%
NAPS 0.979 0.9508 0.9071 0.9065 0.8786 0.862 0.8193 12.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.12 0.71 0.70 0.61 0.67 0.59 0.66 -
P/RPS 0.14 0.09 0.11 0.09 0.10 0.09 0.11 17.39%
P/EPS 1.61 1.03 3.24 3.31 3.58 3.92 3.96 -45.02%
EY 62.20 96.90 30.88 30.25 27.91 25.49 25.27 82.00%
DY 5.36 0.00 14.00 8.74 11.94 27.12 6.21 -9.32%
P/NAPS 0.38 0.25 0.26 0.22 0.25 0.23 0.27 25.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 28/08/09 27/05/09 25/02/09 27/11/08 27/08/08 -
Price 1.45 0.77 0.65 0.69 0.57 0.70 0.63 -
P/RPS 0.18 0.10 0.11 0.11 0.08 0.10 0.10 47.81%
P/EPS 2.08 1.12 3.01 3.74 3.05 4.65 3.78 -32.77%
EY 48.04 89.35 33.25 26.74 32.81 21.49 26.47 48.62%
DY 4.14 0.00 15.08 7.73 14.04 22.86 6.51 -25.98%
P/NAPS 0.49 0.27 0.24 0.25 0.21 0.27 0.25 56.42%

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