[RKI] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
01-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -5.89%
YoY- -55.75%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 265,067 128,445 500,664 389,446 290,906 147,170 506,866 -35.01%
PBT 7,779 1,829 21,747 18,977 18,169 10,025 40,346 -66.52%
Tax -998 -390 -2,006 -1,925 -1,614 -961 -3,863 -59.33%
NP 6,781 1,439 19,741 17,052 16,555 9,064 36,483 -67.33%
-
NP to SH 4,081 311 12,471 11,080 11,774 6,762 27,730 -72.02%
-
Tax Rate 12.83% 21.32% 9.22% 10.14% 8.88% 9.59% 9.57% -
Total Cost 258,286 127,006 480,923 372,394 274,351 138,106 470,383 -32.87%
-
Net Worth 204,135 201,178 132,853 184,420 193,704 191,054 191,834 4.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - 1,943 -
Div Payout % - - - - - - 7.01% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 204,135 201,178 132,853 184,420 193,704 191,054 191,834 4.21%
NOSH 97,207 97,187 66,760 64,795 64,799 64,832 64,798 30.94%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.56% 1.12% 3.94% 4.38% 5.69% 6.16% 7.20% -
ROE 2.00% 0.15% 9.39% 6.01% 6.08% 3.54% 14.46% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 272.68 132.16 749.94 601.04 448.94 227.00 782.22 -50.37%
EPS 4.20 0.32 12.83 17.10 18.17 10.43 42.79 -78.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.10 2.07 1.99 2.8462 2.9893 2.9469 2.9605 -20.41%
Adjusted Per Share Value based on latest NOSH - 64,766
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 135.88 65.84 256.66 199.64 149.13 75.44 259.83 -35.01%
EPS 2.09 0.16 6.39 5.68 6.04 3.47 14.22 -72.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.0465 1.0313 0.681 0.9454 0.993 0.9794 0.9834 4.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.61 0.69 0.83 1.15 1.12 1.07 1.09 -
P/RPS 0.22 0.52 0.11 0.19 0.25 0.47 0.14 35.05%
P/EPS 14.53 215.63 4.44 6.73 6.16 10.26 2.55 218.00%
EY 6.88 0.46 22.51 14.87 16.22 9.75 39.26 -68.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.29 0.33 0.42 0.40 0.37 0.36 0.37 -14.95%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 29/11/11 26/08/11 01/06/11 23/02/11 24/11/10 26/08/10 -
Price 0.63 0.65 0.73 1.06 1.15 1.09 1.12 -
P/RPS 0.23 0.49 0.10 0.18 0.26 0.48 0.14 39.10%
P/EPS 15.01 203.13 3.91 6.20 6.33 10.45 2.62 219.15%
EY 6.66 0.49 25.59 16.13 15.80 9.57 38.21 -68.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 0.30 0.31 0.37 0.37 0.38 0.37 0.38 -14.54%

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