[RKI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 56.21%
YoY- 29.64%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 377,010 262,031 126,839 397,378 313,485 221,940 110,449 126.87%
PBT 34,454 30,020 14,286 9,880 9,188 5,817 2,228 521.73%
Tax -2,381 -1,701 -918 3,333 -1,104 -324 -118 642.52%
NP 32,073 28,319 13,368 13,213 8,084 5,493 2,110 514.64%
-
NP to SH 25,041 22,570 11,147 14,009 8,968 6,057 2,435 373.57%
-
Tax Rate 6.91% 5.67% 6.43% -33.73% 12.02% 5.57% 5.30% -
Total Cost 344,937 233,712 113,471 384,165 305,401 216,447 108,339 116.57%
-
Net Worth 188,267 191,582 186,057 177,518 177,390 171,928 168,688 7.60%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,944 1,944 - 6,351 2,591 2,591 2,590 -17.42%
Div Payout % 7.76% 8.61% - 45.34% 28.90% 42.78% 106.38% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 188,267 191,582 186,057 177,518 177,390 171,928 168,688 7.60%
NOSH 64,805 64,800 64,808 64,816 64,797 64,780 64,760 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.51% 10.81% 10.54% 3.33% 2.58% 2.47% 1.91% -
ROE 13.30% 11.78% 5.99% 7.89% 5.06% 3.52% 1.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 581.75 404.37 195.71 613.09 483.79 342.60 170.55 126.76%
EPS 38.64 34.83 17.20 21.62 13.84 9.35 3.76 373.35%
DPS 3.00 3.00 0.00 9.80 4.00 4.00 4.00 -17.46%
NAPS 2.9051 2.9565 2.8709 2.7388 2.7376 2.654 2.6048 7.55%
Adjusted Per Share Value based on latest NOSH - 64,804
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 193.27 134.32 65.02 203.71 160.70 113.77 56.62 126.87%
EPS 12.84 11.57 5.71 7.18 4.60 3.10 1.25 373.20%
DPS 1.00 1.00 0.00 3.26 1.33 1.33 1.33 -17.32%
NAPS 0.9651 0.9821 0.9538 0.91 0.9094 0.8814 0.8647 7.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.55 1.12 0.71 0.70 0.61 0.67 0.59 -
P/RPS 0.27 0.28 0.36 0.11 0.13 0.20 0.35 -15.90%
P/EPS 4.01 3.22 4.13 3.24 4.41 7.17 15.69 -59.76%
EY 24.93 31.10 24.23 30.88 22.69 13.96 6.37 148.55%
DY 1.94 2.68 0.00 14.00 6.56 5.97 6.78 -56.61%
P/NAPS 0.53 0.38 0.25 0.26 0.22 0.25 0.23 74.54%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 28/08/09 27/05/09 25/02/09 27/11/08 -
Price 1.20 1.45 0.77 0.65 0.69 0.57 0.70 -
P/RPS 0.21 0.36 0.39 0.11 0.14 0.17 0.41 -36.00%
P/EPS 3.11 4.16 4.48 3.01 4.99 6.10 18.62 -69.70%
EY 32.20 24.02 22.34 33.25 20.06 16.40 5.37 230.41%
DY 2.50 2.07 0.00 15.08 5.80 7.02 5.71 -42.36%
P/NAPS 0.41 0.49 0.27 0.24 0.25 0.21 0.27 32.14%

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