[RKI] QoQ TTM Result on 31-Dec-2003 [#2]

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	255,685	236,206	212,325	198,090	188,033	185,820	192,416	20.80%
YoY %	8.25%	11.25%	7.19%	5.35%	1.19%	-3.43%	-	-
Horiz. %	132.88%	122.76%	110.35%	102.95%	97.72%	96.57%	100.00%	-
PBT	12,816	12,791	11,763	10,244	8,323	9,232	11,679	6.37%
YoY %	0.20%	8.74%	14.83%	23.08%	-9.85%	-20.95%	-	-
Horiz. %	109.74%	109.52%	100.72%	87.71%	71.26%	79.05%	100.00%	-
Tax	-1,111	-1,521	-2,604	-1,866	-1,224	-1,284	-1,568	-20.47%
YoY %	26.96%	41.59%	-39.55%	-52.45%	4.67%	18.11%	-	-
Horiz. %	70.85%	97.00%	166.07%	119.01%	78.06%	81.89%	100.00%	-
NP	11,705	11,270	9,159	8,378	7,099	7,948	10,111	10.22%
YoY %	3.86%	23.05%	9.32%	18.02%	-10.68%	-21.39%	-	-
Horiz. %	115.77%	111.46%	90.58%	82.86%	70.21%	78.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,705	11,270	9,159	8,378	7,099	7,948	10,111	10.22%
YoY %	3.86%	23.05%	9.32%	18.02%	-10.68%	-21.39%	-	-
Horiz. %	115.77%	111.46%	90.58%	82.86%	70.21%	78.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.67%	11.89%	22.14%	18.22%	14.71%	13.91%	13.43%	-
YoY %	-27.08%	-46.30%	21.51%	23.86%	5.75%	3.57%	-	-
Horiz. %	64.56%	88.53%	164.85%	135.67%	109.53%	103.57%	100.00%	-
Total Cost	243,980	224,936	203,166	189,712	180,934	177,872	182,305	21.37%
YoY %	8.47%	10.72%	7.09%	4.85%	1.72%	-2.43%	-	-
Horiz. %	133.83%	123.38%	111.44%	104.06%	99.25%	97.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,069	128,878	127,825	129,623	126,390	64,152	120,761	7.19%
YoY %	4.03%	0.82%	-1.39%	2.56%	97.02%	-46.88%	-	-
Horiz. %	111.02%	106.72%	105.85%	107.34%	104.66%	53.12%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	6,452	6,452	6,452	7,856	4,632	4,632	9,230	-21.18%
YoY %	0.00%	0.00%	-17.87%	69.60%	0.00%	-49.82%	-	-
Horiz. %	69.90%	69.90%	69.90%	85.11%	50.18%	50.18%	100.00%	-
Div Payout %	55.12%	57.25%	70.45%	93.78%	65.25%	58.28%	91.29%	-
YoY %	-3.72%	-18.74%	-24.88%	43.72%	11.96%	-36.16%	-	-
Horiz. %	60.38%	62.71%	77.17%	102.73%	71.48%	63.84%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	134,069	128,878	127,825	129,623	126,390	64,152	120,761	7.19%
YoY %	4.03%	0.82%	-1.39%	2.56%	97.02%	-46.88%	-	-
Horiz. %	111.02%	106.72%	105.85%	107.34%	104.66%	53.12%	100.00%	-
NOSH	64,456	64,439	64,558	64,489	64,392	64,152	63,894	0.58%
YoY %	0.03%	-0.18%	0.11%	0.15%	0.37%	0.40%	-	-
Horiz. %	100.88%	100.85%	101.04%	100.93%	100.78%	100.40%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	4.58%	4.77%	4.31%	4.23%	3.78%	4.28%	5.25%	-
YoY %	-3.98%	10.67%	1.89%	11.90%	-11.68%	-18.48%	-	-
Horiz. %	87.24%	90.86%	82.10%	80.57%	72.00%	81.52%	100.00%	-
ROE	8.73%	8.74%	7.17%	6.46%	5.62%	12.39%	8.37%	-
YoY %	-0.11%	21.90%	10.99%	14.95%	-54.64%	48.03%	-	-
Horiz. %	104.30%	104.42%	85.66%	77.18%	67.14%	148.03%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	396.68	366.56	328.89	307.17	292.01	289.65	301.15	20.10%
YoY %	8.22%	11.45%	7.07%	5.19%	0.81%	-3.82%	-	-
Horiz. %	131.72%	121.72%	109.21%	102.00%	96.96%	96.18%	100.00%	-
EPS	18.16	17.49	14.19	12.99	11.02	12.39	15.82	9.60%
YoY %	3.83%	23.26%	9.24%	17.88%	-11.06%	-21.68%	-	-
Horiz. %	114.79%	110.56%	89.70%	82.11%	69.66%	78.32%	100.00%	-
DPS	10.00	10.00	10.00	12.25	7.19	7.22	14.45	-21.70%
YoY %	0.00%	0.00%	-18.37%	70.38%	-0.42%	-50.03%	-	-
Horiz. %	69.20%	69.20%	69.20%	84.78%	49.76%	49.97%	100.00%	-
NAPS	2.08	2.00	1.98	2.01	1.9628	1.00	1.89	6.57%
YoY %	4.00%	1.01%	-1.49%	2.40%	96.28%	-47.09%	-	-
Horiz. %	110.05%	105.82%	104.76%	106.35%	103.85%	52.91%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 64,489
RPS	131.07	121.09	108.84	101.55	96.39	95.26	98.64	20.80%
YoY %	8.24%	11.26%	7.18%	5.35%	1.19%	-3.43%	-	-
Horiz. %	132.88%	122.76%	110.34%	102.95%	97.72%	96.57%	100.00%	-
EPS	6.00	5.78	4.70	4.29	3.64	4.07	5.18	10.26%
YoY %	3.81%	22.98%	9.56%	17.86%	-10.57%	-21.43%	-	-
Horiz. %	115.83%	111.58%	90.73%	82.82%	70.27%	78.57%	100.00%	-
DPS	3.31	3.31	3.31	4.03	2.37	2.37	4.73	-21.12%
YoY %	0.00%	0.00%	-17.87%	70.04%	0.00%	-49.89%	-	-
Horiz. %	69.98%	69.98%	69.98%	85.20%	50.11%	50.11%	100.00%	-
NAPS	0.6873	0.6607	0.6553	0.6645	0.6479	0.3289	0.6191	7.19%
YoY %	4.03%	0.82%	-1.38%	2.56%	96.99%	-46.87%	-	-
Horiz. %	111.02%	106.72%	105.85%	107.33%	104.65%	53.13%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	1.00	0.84	1.01	1.17	1.28	1.45	1.51	-
P/RPS	0.25	0.23	0.31	0.38	0.44	0.50	0.50	-36.92%
YoY %	8.70%	-25.81%	-18.42%	-13.64%	-12.00%	0.00%	-	-
Horiz. %	50.00%	46.00%	62.00%	76.00%	88.00%	100.00%	100.00%	-
P/EPS	5.51	4.80	7.12	9.01	11.61	11.70	9.54	-30.57%
YoY %	14.79%	-32.58%	-20.98%	-22.39%	-0.77%	22.64%	-	-
Horiz. %	57.76%	50.31%	74.63%	94.44%	121.70%	122.64%	100.00%	-
EY	18.16	20.82	14.05	11.10	8.61	8.54	10.48	44.12%
YoY %	-12.78%	48.19%	26.58%	28.92%	0.82%	-18.51%	-	-
Horiz. %	173.28%	198.66%	134.06%	105.92%	82.16%	81.49%	100.00%	-
DY	10.00	11.90	9.90	10.47	5.62	4.98	9.57	2.96%
YoY %	-15.97%	20.20%	-5.44%	86.30%	12.85%	-47.96%	-	-
Horiz. %	104.49%	124.35%	103.45%	109.40%	58.73%	52.04%	100.00%	-
P/NAPS	0.48	0.42	0.51	0.58	0.65	1.45	0.80	-28.79%
YoY %	14.29%	-17.65%	-12.07%	-10.77%	-55.17%	81.25%	-	-
Horiz. %	60.00%	52.50%	63.75%	72.50%	81.25%	181.25%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	30/11/04	24/08/04	26/05/04	19/02/04	28/11/03	18/09/03	30/05/03	-
Price	1.17	0.83	0.92	1.02	1.19	1.19	1.28	-
P/RPS	0.29	0.23	0.28	0.33	0.41	0.41	0.43	-23.04%
YoY %	26.09%	-17.86%	-15.15%	-19.51%	0.00%	-4.65%	-	-
Horiz. %	67.44%	53.49%	65.12%	76.74%	95.35%	95.35%	100.00%	-
P/EPS	6.44	4.75	6.48	7.85	10.79	9.61	8.09	-14.07%
YoY %	35.58%	-26.70%	-17.45%	-27.25%	12.28%	18.79%	-	-
Horiz. %	79.60%	58.71%	80.10%	97.03%	133.37%	118.79%	100.00%	-
EY	15.52	21.07	15.42	12.74	9.26	10.41	12.36	16.34%
YoY %	-26.34%	36.64%	21.04%	37.58%	-11.05%	-15.78%	-	-
Horiz. %	125.57%	170.47%	124.76%	103.07%	74.92%	84.22%	100.00%	-
DY	8.55	12.05	10.87	12.01	6.05	6.07	11.29	-16.87%
YoY %	-29.05%	10.86%	-9.49%	98.51%	-0.33%	-46.24%	-	-
Horiz. %	75.73%	106.73%	96.28%	106.38%	53.59%	53.76%	100.00%	-
P/NAPS	0.56	0.42	0.46	0.51	0.61	1.19	0.68	-12.10%
YoY %	33.33%	-8.70%	-9.80%	-16.39%	-48.74%	75.00%	-	-
Horiz. %	82.35%	61.76%	67.65%	75.00%	89.71%	175.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos