[RKI] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -51.28%
YoY- -73.75%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 517,863 485,909 474,825 481,939 500,664 519,302 535,741 -2.23%
PBT 16,650 9,603 11,358 13,552 21,748 24,870 28,495 -30.13%
Tax -1,897 -1,244 -1,390 -1,435 -2,006 -3,407 -3,776 -36.83%
NP 14,753 8,359 9,968 12,117 19,742 21,463 24,719 -29.13%
-
NP to SH 9,840 4,579 4,886 6,128 12,579 13,770 16,934 -30.38%
-
Tax Rate 11.39% 12.95% 12.24% 10.59% 9.22% 13.70% 13.25% -
Total Cost 503,110 477,550 464,857 469,822 480,922 497,839 511,022 -1.03%
-
Net Worth 209,968 200,247 204,135 201,178 145,128 184,337 193,821 5.48%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 209,968 200,247 204,135 201,178 145,128 184,337 193,821 5.48%
NOSH 97,207 97,207 97,207 97,187 72,564 64,766 64,838 31.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.85% 1.72% 2.10% 2.51% 3.94% 4.13% 4.61% -
ROE 4.69% 2.29% 2.39% 3.05% 8.67% 7.47% 8.74% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 532.74 499.87 488.47 495.89 689.96 801.81 826.27 -25.38%
EPS 10.12 4.71 5.03 6.31 17.34 21.26 26.12 -46.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.06 2.10 2.07 2.00 2.8462 2.9893 -19.49%
Adjusted Per Share Value based on latest NOSH - 97,187
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 265.47 249.09 243.41 247.06 256.66 266.21 274.64 -2.24%
EPS 5.04 2.35 2.50 3.14 6.45 7.06 8.68 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0764 1.0265 1.0465 1.0313 0.744 0.945 0.9936 5.48%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.58 0.64 0.61 0.69 0.83 1.15 1.12 -
P/RPS 0.11 0.13 0.12 0.14 0.12 0.14 0.14 -14.86%
P/EPS 5.73 13.59 12.14 10.94 4.79 5.41 4.29 21.30%
EY 17.45 7.36 8.24 9.14 20.89 18.49 23.32 -17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.29 0.33 0.42 0.40 0.37 -18.96%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 24/02/12 29/11/11 26/08/11 01/06/11 23/02/11 -
Price 0.60 0.58 0.63 0.65 0.73 1.06 1.15 -
P/RPS 0.11 0.12 0.13 0.13 0.11 0.13 0.14 -14.86%
P/EPS 5.93 12.31 12.53 10.31 4.21 4.99 4.40 22.03%
EY 16.87 8.12 7.98 9.70 23.75 20.06 22.71 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.30 0.31 0.37 0.37 0.38 -18.43%

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