[RALCO] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.55%
YoY- 31.15%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 100,392 101,178 104,134 104,244 86,887 82,720 78,648 17.62%
PBT 2,237 2,928 3,730 6,568 5,619 4,273 4,358 -35.81%
Tax -1,053 -729 -1,066 -2,076 -1,322 -649 -944 7.53%
NP 1,184 2,198 2,664 4,492 4,297 3,624 3,414 -50.54%
-
NP to SH 964 1,961 2,600 4,564 4,324 3,690 3,470 -57.32%
-
Tax Rate 47.07% 24.90% 28.58% 31.61% 23.53% 15.19% 21.66% -
Total Cost 99,208 98,980 101,470 99,752 82,590 79,096 75,234 20.19%
-
Net Worth 33,850 35,562 35,862 35,297 35,161 33,349 32,767 2.18%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 33,850 35,562 35,862 35,297 35,161 33,349 32,767 2.18%
NOSH 40,297 40,412 40,752 41,043 41,858 41,686 42,009 -2.72%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.18% 2.17% 2.56% 4.31% 4.95% 4.38% 4.34% -
ROE 2.85% 5.52% 7.25% 12.93% 12.30% 11.07% 10.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 249.12 250.37 255.53 253.99 207.57 198.43 187.21 20.91%
EPS 2.39 4.85 6.38 11.12 10.33 8.85 8.26 -56.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.88 0.88 0.86 0.84 0.80 0.78 5.05%
Adjusted Per Share Value based on latest NOSH - 41,043
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.63 199.18 205.00 205.22 171.05 162.84 154.83 17.61%
EPS 1.90 3.86 5.12 8.98 8.51 7.27 6.83 -57.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6664 0.7001 0.706 0.6949 0.6922 0.6565 0.6451 2.18%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.76 0.80 1.10 0.93 0.93 0.89 0.65 -
P/RPS 0.31 0.32 0.43 0.37 0.45 0.45 0.35 -7.75%
P/EPS 31.77 16.48 17.24 8.36 9.00 10.05 7.87 152.88%
EY 3.15 6.07 5.80 11.96 11.11 9.95 12.71 -60.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 1.25 1.08 1.11 1.11 0.83 5.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 18/11/10 26/08/10 27/05/10 22/02/10 10/11/09 04/08/09 -
Price 0.86 0.70 0.90 0.90 0.99 0.86 0.65 -
P/RPS 0.35 0.28 0.35 0.35 0.48 0.43 0.35 0.00%
P/EPS 35.95 14.42 14.11 8.09 9.58 9.71 7.87 174.54%
EY 2.78 6.93 7.09 12.36 10.43 10.29 12.71 -63.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.80 1.02 1.05 1.18 1.08 0.83 14.68%

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