[RKI] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 15.23%
YoY- 116.18%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 415,914 433,522 409,559 412,370 404,176 386,764 407,872 1.31%
PBT 12,982 16,406 10,364 11,381 8,367 2,126 3,820 126.20%
Tax 1,607 -1,030 -250 -515 118 -234 -234 -
NP 14,589 15,376 10,114 10,866 8,485 1,892 3,586 155.06%
-
NP to SH 15,429 16,958 11,780 12,452 10,806 4,328 5,889 90.15%
-
Tax Rate -12.38% 6.28% 2.41% 4.53% -1.41% 11.01% 6.13% -
Total Cost 401,325 418,146 399,445 401,504 395,691 384,872 404,286 -0.48%
-
Net Worth 177,253 177,486 171,964 168,688 129,641 156,487 160,464 6.86%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,590 2,590 2,590 2,590 - - - -
Div Payout % 16.79% 15.28% 21.99% 20.80% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 177,253 177,486 171,964 168,688 129,641 156,487 160,464 6.86%
NOSH 64,804 64,832 64,794 64,760 64,820 64,771 64,766 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.51% 3.55% 2.47% 2.64% 2.10% 0.49% 0.88% -
ROE 8.70% 9.55% 6.85% 7.38% 8.34% 2.77% 3.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 641.80 668.68 632.09 636.76 623.53 597.12 629.76 1.27%
EPS 23.81 26.16 18.18 19.23 16.67 6.68 9.09 90.13%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 2.7352 2.7376 2.654 2.6048 2.00 2.416 2.4776 6.82%
Adjusted Per Share Value based on latest NOSH - 64,760
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 212.53 221.53 209.29 210.72 206.54 197.64 208.42 1.31%
EPS 7.88 8.67 6.02 6.36 5.52 2.21 3.01 90.06%
DPS 1.32 1.32 1.32 1.32 0.00 0.00 0.00 -
NAPS 0.9058 0.907 0.8787 0.862 0.6625 0.7997 0.82 6.86%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.61 0.67 0.59 0.66 0.77 0.85 -
P/RPS 0.11 0.09 0.11 0.09 0.11 0.13 0.13 -10.54%
P/EPS 2.94 2.33 3.69 3.07 3.96 11.52 9.35 -53.79%
EY 34.01 42.88 27.14 32.59 25.26 8.68 10.70 116.33%
DY 5.71 6.56 5.97 6.78 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.25 0.23 0.33 0.32 0.34 -16.38%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 25/02/09 27/11/08 27/08/08 27/05/08 26/02/08 -
Price 0.65 0.69 0.57 0.70 0.63 0.71 0.84 -
P/RPS 0.10 0.10 0.09 0.11 0.10 0.12 0.13 -16.06%
P/EPS 2.73 2.64 3.14 3.64 3.78 10.63 9.24 -55.67%
EY 36.63 37.91 31.90 27.47 26.46 9.41 10.82 125.62%
DY 6.15 5.80 7.02 5.71 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.21 0.27 0.32 0.29 0.34 -20.73%

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