[RKI] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -15.58%
YoY- -8.23%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 407,872 405,856 409,860 401,065 398,093 374,730 356,711 9.31%
PBT 3,820 2,974 8,854 14,311 17,266 19,762 19,394 -66.04%
Tax -234 227 -70 639 619 404 126 -
NP 3,586 3,201 8,784 14,950 17,885 20,166 19,520 -67.58%
-
NP to SH 5,889 5,760 10,345 15,725 18,628 20,565 19,857 -55.42%
-
Tax Rate 6.13% -7.63% 0.79% -4.47% -3.59% -2.04% -0.65% -
Total Cost 404,286 402,655 401,076 386,115 380,208 354,564 337,191 12.82%
-
Net Worth 160,464 158,226 163,529 159,335 159,993 162,062 129,550 15.28%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 160,464 158,226 163,529 159,335 159,993 162,062 129,550 15.28%
NOSH 64,766 64,672 64,892 64,770 64,774 64,825 64,775 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.88% 0.79% 2.14% 3.73% 4.49% 5.38% 5.47% -
ROE 3.67% 3.64% 6.33% 9.87% 11.64% 12.69% 15.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 629.76 627.56 631.60 619.21 614.58 578.06 550.69 9.32%
EPS 9.09 8.91 15.94 24.28 28.76 31.72 30.66 -55.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4776 2.4466 2.52 2.46 2.47 2.50 2.00 15.30%
Adjusted Per Share Value based on latest NOSH - 64,770
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 209.09 208.05 210.11 205.60 204.07 192.10 182.86 9.32%
EPS 3.02 2.95 5.30 8.06 9.55 10.54 10.18 -55.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8226 0.8111 0.8383 0.8168 0.8202 0.8308 0.6641 15.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.85 0.82 1.09 1.24 1.17 1.13 1.15 -
P/RPS 0.13 0.13 0.17 0.20 0.19 0.20 0.21 -27.30%
P/EPS 9.35 9.21 6.84 5.11 4.07 3.56 3.75 83.56%
EY 10.70 10.86 14.63 19.58 24.58 28.07 26.66 -45.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.43 0.50 0.47 0.45 0.58 -29.88%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 22/11/07 24/08/07 25/05/07 28/02/07 28/11/06 25/08/06 -
Price 0.84 0.87 0.88 1.13 1.26 1.21 1.13 -
P/RPS 0.13 0.14 0.14 0.18 0.21 0.21 0.21 -27.30%
P/EPS 9.24 9.77 5.52 4.65 4.38 3.81 3.69 84.09%
EY 10.82 10.24 18.12 21.48 22.82 26.22 27.13 -45.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.35 0.46 0.51 0.48 0.57 -29.07%

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