[RALCO] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -22.15%
YoY- -35.73%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 101,327 99,793 100,392 100,731 99,630 91,475 86,887 10.82%
PBT 3,235 3,602 2,237 4,610 5,305 5,944 5,619 -30.86%
Tax -1,270 -903 -1,053 -1,382 -1,384 -1,385 -1,322 -2.64%
NP 1,965 2,699 1,184 3,228 3,921 4,559 4,297 -40.72%
-
NP to SH 1,777 2,461 964 3,027 3,888 4,595 4,324 -44.81%
-
Tax Rate 39.26% 25.07% 47.07% 29.98% 26.09% 23.30% 23.53% -
Total Cost 99,362 97,094 99,208 97,503 95,709 86,916 82,590 13.15%
-
Net Worth 36,346 36,594 33,858 35,828 35,876 35,297 35,135 2.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 36,346 36,594 33,858 35,828 35,876 35,297 35,135 2.29%
NOSH 40,384 40,213 40,307 40,714 40,769 41,043 41,827 -2.31%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.94% 2.70% 1.18% 3.20% 3.94% 4.98% 4.95% -
ROE 4.89% 6.73% 2.85% 8.45% 10.84% 13.02% 12.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 250.90 248.16 249.06 247.41 244.38 222.88 207.72 13.45%
EPS 4.40 6.12 2.39 7.43 9.54 11.20 10.34 -43.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.84 0.88 0.88 0.86 0.84 4.72%
Adjusted Per Share Value based on latest NOSH - 40,714
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 199.47 196.45 197.63 198.30 196.13 180.08 171.05 10.82%
EPS 3.50 4.84 1.90 5.96 7.65 9.05 8.51 -44.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7155 0.7204 0.6665 0.7053 0.7063 0.6949 0.6917 2.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.70 0.88 0.76 0.80 1.10 0.93 0.93 -
P/RPS 0.28 0.35 0.31 0.32 0.45 0.42 0.45 -27.17%
P/EPS 15.91 14.38 31.78 10.76 11.53 8.31 9.00 46.35%
EY 6.29 6.95 3.15 9.29 8.67 12.04 11.12 -31.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.97 0.90 0.91 1.25 1.08 1.11 -21.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/07/11 26/04/11 25/02/11 18/11/10 26/08/10 27/05/10 22/02/10 -
Price 0.69 0.76 0.86 0.70 0.90 0.90 0.99 -
P/RPS 0.28 0.31 0.35 0.28 0.37 0.40 0.48 -30.25%
P/EPS 15.68 12.42 35.96 9.42 9.44 8.04 9.58 39.00%
EY 6.38 8.05 2.78 10.62 10.60 12.44 10.44 -28.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 1.02 0.80 1.02 1.05 1.18 -24.82%

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