[RKI] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -26.51%
YoY- -72.48%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 409,559 412,370 404,176 386,764 407,872 405,856 409,860 -0.04%
PBT 10,364 11,381 8,367 2,126 3,820 2,974 8,854 11.01%
Tax -250 -515 118 -234 -234 227 -70 132.74%
NP 10,114 10,866 8,485 1,892 3,586 3,201 8,784 9.80%
-
NP to SH 11,780 12,452 10,806 4,328 5,889 5,760 10,345 9.00%
-
Tax Rate 2.41% 4.53% -1.41% 11.01% 6.13% -7.63% 0.79% -
Total Cost 399,445 401,504 395,691 384,872 404,286 402,655 401,076 -0.27%
-
Net Worth 171,964 168,688 129,641 156,487 160,464 158,226 163,529 3.39%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,590 2,590 - - - - - -
Div Payout % 21.99% 20.80% - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 171,964 168,688 129,641 156,487 160,464 158,226 163,529 3.39%
NOSH 64,794 64,760 64,820 64,771 64,766 64,672 64,892 -0.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.47% 2.64% 2.10% 0.49% 0.88% 0.79% 2.14% -
ROE 6.85% 7.38% 8.34% 2.77% 3.67% 3.64% 6.33% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 632.09 636.76 623.53 597.12 629.76 627.56 631.60 0.05%
EPS 18.18 19.23 16.67 6.68 9.09 8.91 15.94 9.11%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.654 2.6048 2.00 2.416 2.4776 2.4466 2.52 3.49%
Adjusted Per Share Value based on latest NOSH - 64,771
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 209.29 210.72 206.54 197.64 208.42 207.39 209.44 -0.04%
EPS 6.02 6.36 5.52 2.21 3.01 2.94 5.29 8.95%
DPS 1.32 1.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.862 0.6625 0.7997 0.82 0.8085 0.8356 3.39%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.67 0.59 0.66 0.77 0.85 0.82 1.09 -
P/RPS 0.11 0.09 0.11 0.13 0.13 0.13 0.17 -25.09%
P/EPS 3.69 3.07 3.96 11.52 9.35 9.21 6.84 -33.60%
EY 27.14 32.59 25.26 8.68 10.70 10.86 14.63 50.69%
DY 5.97 6.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.33 0.32 0.34 0.34 0.43 -30.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 27/08/08 27/05/08 26/02/08 22/11/07 24/08/07 -
Price 0.57 0.70 0.63 0.71 0.84 0.87 0.88 -
P/RPS 0.09 0.11 0.10 0.12 0.13 0.14 0.14 -25.41%
P/EPS 3.14 3.64 3.78 10.63 9.24 9.77 5.52 -31.22%
EY 31.90 27.47 26.46 9.41 10.82 10.24 18.12 45.54%
DY 7.02 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.32 0.29 0.34 0.36 0.35 -28.75%

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