[RKI] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -15.81%
YoY- -3.3%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 500,664 519,302 535,741 527,197 506,866 479,439 456,005 6.44%
PBT 21,748 24,870 28,495 36,085 40,346 38,248 37,185 -30.13%
Tax -2,006 -3,407 -3,776 -3,906 -3,863 330 230 -
NP 19,742 21,463 24,719 32,179 36,483 38,578 37,415 -34.77%
-
NP to SH 12,579 13,770 16,934 23,345 27,730 31,502 31,942 -46.36%
-
Tax Rate 9.22% 13.70% 13.25% 10.82% 9.57% -0.86% -0.62% -
Total Cost 480,922 497,839 511,022 495,018 470,383 440,861 418,590 9.72%
-
Net Worth 145,128 184,337 193,821 191,054 129,704 188,412 191,560 -16.93%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 1,943 1,943 1,943 1,943 -
Div Payout % - - - 8.33% 7.01% 6.17% 6.09% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 145,128 184,337 193,821 191,054 129,704 188,412 191,560 -16.93%
NOSH 72,564 64,766 64,838 64,832 64,852 64,855 64,792 7.86%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.94% 4.13% 4.61% 6.10% 7.20% 8.05% 8.20% -
ROE 8.67% 7.47% 8.74% 12.22% 21.38% 16.72% 16.67% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 689.96 801.81 826.27 813.17 781.57 739.24 703.79 -1.31%
EPS 17.34 21.26 26.12 36.01 42.76 48.57 49.30 -50.26%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 2.00 2.8462 2.9893 2.9469 2.00 2.9051 2.9565 -22.99%
Adjusted Per Share Value based on latest NOSH - 64,832
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 256.66 266.21 274.64 270.26 259.83 245.77 233.76 6.44%
EPS 6.45 7.06 8.68 11.97 14.22 16.15 16.37 -46.34%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 0.744 0.945 0.9936 0.9794 0.6649 0.9659 0.982 -16.93%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.83 1.15 1.12 1.07 1.09 1.55 1.12 -
P/RPS 0.12 0.14 0.14 0.13 0.14 0.21 0.16 -17.49%
P/EPS 4.79 5.41 4.29 2.97 2.55 3.19 2.27 64.74%
EY 20.89 18.49 23.32 33.65 39.23 31.34 44.02 -39.24%
DY 0.00 0.00 0.00 2.80 2.75 1.94 2.68 -
P/NAPS 0.42 0.40 0.37 0.36 0.55 0.53 0.38 6.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 01/06/11 23/02/11 24/11/10 26/08/10 26/05/10 24/02/10 -
Price 0.73 1.06 1.15 1.09 1.12 1.20 1.45 -
P/RPS 0.11 0.13 0.14 0.13 0.14 0.16 0.21 -35.09%
P/EPS 4.21 4.99 4.40 3.03 2.62 2.47 2.94 27.12%
EY 23.75 20.06 22.71 33.04 38.18 40.48 34.00 -21.32%
DY 0.00 0.00 0.00 2.75 2.68 2.50 2.07 -
P/NAPS 0.37 0.37 0.38 0.37 0.56 0.41 0.49 -17.12%

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