[RKI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 102.48%
YoY- 272.63%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 147,170 506,866 377,010 262,031 126,839 397,378 313,485 -39.56%
PBT 10,025 40,346 34,454 30,020 14,286 9,880 9,188 5.97%
Tax -961 -3,863 -2,381 -1,701 -918 3,333 -1,104 -8.82%
NP 9,064 36,483 32,073 28,319 13,368 13,213 8,084 7.91%
-
NP to SH 6,762 27,730 25,041 22,570 11,147 14,009 8,968 -17.14%
-
Tax Rate 9.59% 9.57% 6.91% 5.67% 6.43% -33.73% 12.02% -
Total Cost 138,106 470,383 344,937 233,712 113,471 384,165 305,401 -41.05%
-
Net Worth 191,054 191,834 188,267 191,582 186,057 177,518 177,390 5.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 1,943 1,944 1,944 - 6,351 2,591 -
Div Payout % - 7.01% 7.76% 8.61% - 45.34% 28.90% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 191,054 191,834 188,267 191,582 186,057 177,518 177,390 5.06%
NOSH 64,832 64,798 64,805 64,800 64,808 64,816 64,797 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.16% 7.20% 8.51% 10.81% 10.54% 3.33% 2.58% -
ROE 3.54% 14.46% 13.30% 11.78% 5.99% 7.89% 5.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 227.00 782.22 581.75 404.37 195.71 613.09 483.79 -39.58%
EPS 10.43 42.79 38.64 34.83 17.20 21.62 13.84 -17.17%
DPS 0.00 3.00 3.00 3.00 0.00 9.80 4.00 -
NAPS 2.9469 2.9605 2.9051 2.9565 2.8709 2.7388 2.7376 5.02%
Adjusted Per Share Value based on latest NOSH - 64,792
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.44 259.83 193.27 134.32 65.02 203.71 160.70 -39.56%
EPS 3.47 14.22 12.84 11.57 5.71 7.18 4.60 -17.11%
DPS 0.00 1.00 1.00 1.00 0.00 3.26 1.33 -
NAPS 0.9794 0.9834 0.9651 0.9821 0.9538 0.91 0.9094 5.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.09 1.55 1.12 0.71 0.70 0.61 -
P/RPS 0.47 0.14 0.27 0.28 0.36 0.11 0.13 135.37%
P/EPS 10.26 2.55 4.01 3.22 4.13 3.24 4.41 75.48%
EY 9.75 39.26 24.93 31.10 24.23 30.88 22.69 -43.02%
DY 0.00 2.75 1.94 2.68 0.00 14.00 6.56 -
P/NAPS 0.36 0.37 0.53 0.38 0.25 0.26 0.22 38.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 24/02/10 24/11/09 28/08/09 27/05/09 -
Price 1.09 1.12 1.20 1.45 0.77 0.65 0.69 -
P/RPS 0.48 0.14 0.21 0.36 0.39 0.11 0.14 127.20%
P/EPS 10.45 2.62 3.11 4.16 4.48 3.01 4.99 63.61%
EY 9.57 38.21 32.20 24.02 22.34 33.25 20.06 -38.91%
DY 0.00 2.68 2.50 2.07 0.00 15.08 5.80 -
P/NAPS 0.37 0.38 0.41 0.49 0.27 0.24 0.25 29.83%

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