[RKI] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 43.96%
YoY- 291.82%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 456,005 432,304 415,914 433,522 409,559 412,370 404,176 8.35%
PBT 37,185 25,040 12,982 16,406 10,364 11,381 8,367 169.57%
Tax 230 807 1,607 -1,030 -250 -515 118 55.84%
NP 37,415 25,847 14,589 15,376 10,114 10,866 8,485 168.17%
-
NP to SH 31,942 24,141 15,429 16,958 11,780 12,452 10,806 105.56%
-
Tax Rate -0.62% -3.22% -12.38% 6.28% 2.41% 4.53% -1.41% -
Total Cost 418,590 406,457 401,325 418,146 399,445 401,504 395,691 3.81%
-
Net Worth 191,560 186,057 177,253 177,486 171,964 168,688 129,641 29.63%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,943 - 2,590 2,590 2,590 2,590 - -
Div Payout % 6.09% - 16.79% 15.28% 21.99% 20.80% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 191,560 186,057 177,253 177,486 171,964 168,688 129,641 29.63%
NOSH 64,792 64,808 64,804 64,832 64,794 64,760 64,820 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.20% 5.98% 3.51% 3.55% 2.47% 2.64% 2.10% -
ROE 16.67% 12.98% 8.70% 9.55% 6.85% 7.38% 8.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 703.79 667.05 641.80 668.68 632.09 636.76 623.53 8.38%
EPS 49.30 37.25 23.81 26.16 18.18 19.23 16.67 105.62%
DPS 3.00 0.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 2.9565 2.8709 2.7352 2.7376 2.654 2.6048 2.00 29.67%
Adjusted Per Share Value based on latest NOSH - 64,832
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 233.76 221.61 213.21 222.24 209.95 211.39 207.19 8.35%
EPS 16.37 12.38 7.91 8.69 6.04 6.38 5.54 105.51%
DPS 1.00 0.00 1.33 1.33 1.33 1.33 0.00 -
NAPS 0.982 0.9538 0.9087 0.9099 0.8815 0.8647 0.6646 29.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.12 0.71 0.70 0.61 0.67 0.59 0.66 -
P/RPS 0.16 0.11 0.11 0.09 0.11 0.09 0.11 28.28%
P/EPS 2.27 1.91 2.94 2.33 3.69 3.07 3.96 -30.92%
EY 44.02 52.46 34.01 42.88 27.14 32.59 25.26 44.66%
DY 2.68 0.00 5.71 6.56 5.97 6.78 0.00 -
P/NAPS 0.38 0.25 0.26 0.22 0.25 0.23 0.33 9.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 28/08/09 27/05/09 25/02/09 27/11/08 27/08/08 -
Price 1.45 0.77 0.65 0.69 0.57 0.70 0.63 -
P/RPS 0.21 0.12 0.10 0.10 0.09 0.11 0.10 63.76%
P/EPS 2.94 2.07 2.73 2.64 3.14 3.64 3.78 -15.38%
EY 34.00 48.38 36.63 37.91 31.90 27.47 26.46 18.13%
DY 2.07 0.00 6.15 5.80 7.02 5.71 0.00 -
P/NAPS 0.49 0.27 0.24 0.25 0.21 0.27 0.32 32.74%

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