[RKI] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 2.24%
YoY- -68.39%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 412,370 404,176 386,764 407,872 405,856 409,860 401,065 1.86%
PBT 11,381 8,367 2,126 3,820 2,974 8,854 14,311 -14.12%
Tax -515 118 -234 -234 227 -70 639 -
NP 10,866 8,485 1,892 3,586 3,201 8,784 14,950 -19.11%
-
NP to SH 12,452 10,806 4,328 5,889 5,760 10,345 15,725 -14.37%
-
Tax Rate 4.53% -1.41% 11.01% 6.13% -7.63% 0.79% -4.47% -
Total Cost 401,504 395,691 384,872 404,286 402,655 401,076 386,115 2.63%
-
Net Worth 168,688 129,641 156,487 160,464 158,226 163,529 159,335 3.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,590 - - - - - - -
Div Payout % 20.80% - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 168,688 129,641 156,487 160,464 158,226 163,529 159,335 3.86%
NOSH 64,760 64,820 64,771 64,766 64,672 64,892 64,770 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.64% 2.10% 0.49% 0.88% 0.79% 2.14% 3.73% -
ROE 7.38% 8.34% 2.77% 3.67% 3.64% 6.33% 9.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 636.76 623.53 597.12 629.76 627.56 631.60 619.21 1.87%
EPS 19.23 16.67 6.68 9.09 8.91 15.94 24.28 -14.36%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6048 2.00 2.416 2.4776 2.4466 2.52 2.46 3.87%
Adjusted Per Share Value based on latest NOSH - 64,766
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 211.39 207.19 198.27 209.09 208.05 210.11 205.60 1.86%
EPS 6.38 5.54 2.22 3.02 2.95 5.30 8.06 -14.39%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8647 0.6646 0.8022 0.8226 0.8111 0.8383 0.8168 3.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.59 0.66 0.77 0.85 0.82 1.09 1.24 -
P/RPS 0.09 0.11 0.13 0.13 0.13 0.17 0.20 -41.19%
P/EPS 3.07 3.96 11.52 9.35 9.21 6.84 5.11 -28.73%
EY 32.59 25.26 8.68 10.70 10.86 14.63 19.58 40.31%
DY 6.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.32 0.34 0.34 0.43 0.50 -40.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 27/05/08 26/02/08 22/11/07 24/08/07 25/05/07 -
Price 0.70 0.63 0.71 0.84 0.87 0.88 1.13 -
P/RPS 0.11 0.10 0.12 0.13 0.14 0.14 0.18 -27.92%
P/EPS 3.64 3.78 10.63 9.24 9.77 5.52 4.65 -15.02%
EY 27.47 26.46 9.41 10.82 10.24 18.12 21.48 17.76%
DY 5.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.29 0.34 0.36 0.35 0.46 -29.82%

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