[RALCO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 17.25%
YoY- 141.06%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 99,630 91,475 86,887 86,222 92,973 102,612 111,118 -7.03%
PBT 5,305 5,944 5,619 5,146 4,459 2,975 1,149 178.05%
Tax -1,384 -1,385 -1,322 -487 -471 -456 0 -
NP 3,921 4,559 4,297 4,659 3,988 2,519 1,149 127.17%
-
NP to SH 3,888 4,595 4,324 4,710 4,017 2,529 1,150 125.76%
-
Tax Rate 26.09% 23.30% 23.53% 9.46% 10.56% 15.33% 0.00% -
Total Cost 95,709 86,916 82,590 81,563 88,985 100,093 109,969 -8.86%
-
Net Worth 35,876 35,297 35,135 33,425 33,439 31,942 31,022 10.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 35,876 35,297 35,135 33,425 33,439 31,942 31,022 10.20%
NOSH 40,769 41,043 41,827 41,781 42,871 42,028 41,922 -1.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.94% 4.98% 4.95% 5.40% 4.29% 2.45% 1.03% -
ROE 10.84% 13.02% 12.31% 14.09% 12.01% 7.92% 3.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 244.38 222.88 207.72 206.36 216.87 244.15 265.06 -5.28%
EPS 9.54 11.20 10.34 11.27 9.37 6.02 2.74 130.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.84 0.80 0.78 0.76 0.74 12.28%
Adjusted Per Share Value based on latest NOSH - 41,781
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 196.13 180.08 171.05 169.74 183.03 202.00 218.75 -7.03%
EPS 7.65 9.05 8.51 9.27 7.91 4.98 2.26 125.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7063 0.6949 0.6917 0.658 0.6583 0.6288 0.6107 10.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.10 0.93 0.93 0.89 0.65 0.55 0.72 -
P/RPS 0.45 0.42 0.45 0.43 0.30 0.23 0.27 40.70%
P/EPS 11.53 8.31 9.00 7.89 6.94 9.14 26.25 -42.30%
EY 8.67 12.04 11.12 12.67 14.42 10.94 3.81 73.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.08 1.11 1.11 0.83 0.72 0.97 18.47%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 22/02/10 10/11/09 04/08/09 24/04/09 23/02/09 -
Price 0.90 0.90 0.99 0.86 0.65 0.75 0.50 -
P/RPS 0.37 0.40 0.48 0.42 0.30 0.31 0.19 56.13%
P/EPS 9.44 8.04 9.58 7.63 6.94 12.46 18.23 -35.59%
EY 10.60 12.44 10.44 13.11 14.42 8.02 5.49 55.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 1.18 1.08 0.83 0.99 0.68 31.13%

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