[RKI] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 32.31%
YoY- 171.15%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 527,197 506,866 479,439 456,005 432,304 415,914 433,522 13.91%
PBT 36,085 40,346 38,248 37,185 25,040 12,982 16,406 69.04%
Tax -3,906 -3,863 330 230 807 1,607 -1,030 142.98%
NP 32,179 36,483 38,578 37,415 25,847 14,589 15,376 63.54%
-
NP to SH 23,345 27,730 31,502 31,942 24,141 15,429 16,958 23.72%
-
Tax Rate 10.82% 9.57% -0.86% -0.62% -3.22% -12.38% 6.28% -
Total Cost 495,018 470,383 440,861 418,590 406,457 401,325 418,146 11.89%
-
Net Worth 191,054 129,704 188,412 191,560 186,057 177,253 177,486 5.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,943 1,943 1,943 1,943 - 2,590 2,590 -17.42%
Div Payout % 8.33% 7.01% 6.17% 6.09% - 16.79% 15.28% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 191,054 129,704 188,412 191,560 186,057 177,253 177,486 5.02%
NOSH 64,832 64,852 64,855 64,792 64,808 64,804 64,832 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.10% 7.20% 8.05% 8.20% 5.98% 3.51% 3.55% -
ROE 12.22% 21.38% 16.72% 16.67% 12.98% 8.70% 9.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 813.17 781.57 739.24 703.79 667.05 641.80 668.68 13.91%
EPS 36.01 42.76 48.57 49.30 37.25 23.81 26.16 23.71%
DPS 3.00 3.00 3.00 3.00 0.00 4.00 4.00 -17.43%
NAPS 2.9469 2.00 2.9051 2.9565 2.8709 2.7352 2.7376 5.02%
Adjusted Per Share Value based on latest NOSH - 64,792
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 270.26 259.83 245.77 233.76 221.61 213.21 222.24 13.91%
EPS 11.97 14.22 16.15 16.37 12.38 7.91 8.69 23.77%
DPS 1.00 1.00 1.00 1.00 0.00 1.33 1.33 -17.29%
NAPS 0.9794 0.6649 0.9659 0.982 0.9538 0.9087 0.9099 5.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.09 1.55 1.12 0.71 0.70 0.61 -
P/RPS 0.13 0.14 0.21 0.16 0.11 0.11 0.09 27.75%
P/EPS 2.97 2.55 3.19 2.27 1.91 2.94 2.33 17.54%
EY 33.65 39.23 31.34 44.02 52.46 34.01 42.88 -14.90%
DY 2.80 2.75 1.94 2.68 0.00 5.71 6.56 -43.28%
P/NAPS 0.36 0.55 0.53 0.38 0.25 0.26 0.22 38.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 24/02/10 24/11/09 28/08/09 27/05/09 -
Price 1.09 1.12 1.20 1.45 0.77 0.65 0.69 -
P/RPS 0.13 0.14 0.16 0.21 0.12 0.10 0.10 19.09%
P/EPS 3.03 2.62 2.47 2.94 2.07 2.73 2.64 9.61%
EY 33.04 38.18 40.48 34.00 48.38 36.63 37.91 -8.75%
DY 2.75 2.68 2.50 2.07 0.00 6.15 5.80 -39.16%
P/NAPS 0.37 0.56 0.41 0.49 0.27 0.24 0.25 29.83%

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