[RKI] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	411,706	356,710	293,468	236,206	185,820	174,049	150,254	18.28%
YoY %	15.42%	21.55%	24.24%	27.12%	6.76%	15.84%	-	-
Horiz. %	274.01%	237.40%	195.31%	157.20%	123.67%	115.84%	100.00%	-
PBT	9,190	19,394	15,219	12,791	9,232	17,590	15,607	-8.44%
YoY %	-52.61%	27.43%	18.98%	38.55%	-47.52%	12.71%	-	-
Horiz. %	58.88%	124.26%	97.51%	81.96%	59.15%	112.71%	100.00%	-
Tax	-397	126	-584	-1,521	-1,284	-2,267	-970	-13.82%
YoY %	-415.08%	121.58%	61.60%	-18.46%	43.36%	-133.71%	-	-
Horiz. %	40.93%	-12.99%	60.21%	156.80%	132.37%	233.71%	100.00%	-
NP	8,793	19,520	14,635	11,270	7,948	15,323	14,637	-8.13%
YoY %	-54.95%	33.38%	29.86%	41.80%	-48.13%	4.69%	-	-
Horiz. %	60.07%	133.36%	99.99%	77.00%	54.30%	104.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,263	19,857	14,635	11,270	7,948	15,323	14,637	-5.74%
YoY %	-48.32%	35.68%	29.86%	41.80%	-48.13%	4.69%	-	-
Horiz. %	70.12%	135.66%	99.99%	77.00%	54.30%	104.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.32%	-0.65%	3.84%	11.89%	13.91%	12.89%	6.22%	-
YoY %	764.62%	-116.93%	-67.70%	-14.52%	7.91%	107.23%	-	-
Horiz. %	69.45%	-10.45%	61.74%	191.16%	223.63%	207.23%	100.00%	-
Total Cost	402,913	337,190	278,833	224,936	177,872	158,726	135,617	19.88%
YoY %	19.49%	20.93%	23.96%	26.46%	12.06%	17.04%	-	-
Horiz. %	297.10%	248.63%	205.60%	165.86%	131.16%	117.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,221	156,137	141,348	130,763	123,052	112,372	57,688	18.30%
YoY %	1.33%	10.46%	8.09%	6.27%	9.50%	94.79%	-	-
Horiz. %	274.27%	270.66%	245.02%	226.67%	213.31%	194.79%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	5,833	4,405	3,390	3,220	4,646	4,598	1,259	29.10%
YoY %	32.42%	29.94%	5.28%	-30.69%	1.04%	265.21%	-	-
Horiz. %	463.30%	349.88%	269.26%	255.76%	369.02%	365.21%	100.00%	-
Div Payout %	56.84%	22.19%	23.17%	28.58%	58.46%	30.01%	8.61%	-
YoY %	156.15%	-4.23%	-18.93%	-51.11%	94.80%	248.55%	-	-
Horiz. %	660.16%	257.72%	269.11%	331.94%	678.98%	348.55%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	158,221	156,137	141,348	130,763	123,052	112,372	57,688	18.30%
YoY %	1.33%	10.46%	8.09%	6.27%	9.50%	94.79%	-	-
Horiz. %	274.27%	270.66%	245.02%	226.67%	213.31%	194.79%	100.00%	-
NOSH	64,818	64,787	64,586	64,415	64,089	63,423	35,998	10.29%
YoY %	0.05%	0.31%	0.27%	0.51%	1.05%	76.18%	-	-
Horiz. %	180.06%	179.97%	179.42%	178.94%	178.03%	176.18%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	2.14%	5.47%	4.99%	4.77%	4.28%	8.80%	9.74%	-
YoY %	-60.88%	9.62%	4.61%	11.45%	-51.36%	-9.65%	-	-
Horiz. %	21.97%	56.16%	51.23%	48.97%	43.94%	90.35%	100.00%	-
ROE	6.49%	12.72%	10.35%	8.62%	6.46%	13.64%	25.37%	-
YoY %	-48.98%	22.90%	20.07%	33.44%	-52.64%	-46.24%	-	-
Horiz. %	25.58%	50.14%	40.80%	33.98%	25.46%	53.76%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	635.17	550.59	454.38	366.69	289.94	274.43	417.38	7.24%
YoY %	15.36%	21.17%	23.91%	26.47%	5.65%	-34.25%	-	-
Horiz. %	152.18%	131.92%	108.86%	87.86%	69.47%	65.75%	100.00%	-
EPS	15.80	30.60	22.66	17.49	12.46	24.16	23.08	-6.11%
YoY %	-48.37%	35.04%	29.56%	40.37%	-48.43%	4.68%	-	-
Horiz. %	68.46%	132.58%	98.18%	75.78%	53.99%	104.68%	100.00%	-
DPS	9.00	6.80	5.25	5.00	7.25	7.25	3.50	17.03%
YoY %	32.35%	29.52%	5.00%	-31.03%	0.00%	107.14%	-	-
Horiz. %	257.14%	194.29%	150.00%	142.86%	207.14%	207.14%	100.00%	-
NAPS	2.441	2.41	2.1885	2.03	1.92	1.7718	1.6025	7.26%
YoY %	1.29%	10.12%	7.81%	5.73%	8.36%	10.56%	-	-
Horiz. %	152.32%	150.39%	136.57%	126.68%	119.81%	110.56%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 64,439
RPS	211.05	182.86	150.44	121.09	95.26	89.22	77.02	18.28%
YoY %	15.42%	21.55%	24.24%	27.12%	6.77%	15.84%	-	-
Horiz. %	274.02%	237.42%	195.33%	157.22%	123.68%	115.84%	100.00%	-
EPS	5.26	10.18	7.50	5.78	4.07	7.86	7.50	-5.73%
YoY %	-48.33%	35.73%	29.76%	42.01%	-48.22%	4.80%	-	-
Horiz. %	70.13%	135.73%	100.00%	77.07%	54.27%	104.80%	100.00%	-
DPS	2.99	2.26	1.74	1.65	2.38	2.36	0.65	28.94%
YoY %	32.30%	29.89%	5.45%	-30.67%	0.85%	263.08%	-	-
Horiz. %	460.00%	347.69%	267.69%	253.85%	366.15%	363.08%	100.00%	-
NAPS	0.8111	0.8004	0.7246	0.6703	0.6308	0.5761	0.2957	18.30%
YoY %	1.34%	10.46%	8.10%	6.26%	9.49%	94.83%	-	-
Horiz. %	274.30%	270.68%	245.05%	226.68%	213.32%	194.83%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	1.09	1.15	1.33	0.84	1.45	1.72	2.27	-
P/RPS	0.17	0.21	0.29	0.23	0.50	0.63	0.54	-17.51%
YoY %	-19.05%	-27.59%	26.09%	-54.00%	-20.63%	16.67%	-	-
Horiz. %	31.48%	38.89%	53.70%	42.59%	92.59%	116.67%	100.00%	-
P/EPS	6.88	3.75	5.87	4.80	11.69	7.12	5.58	3.55%
YoY %	83.47%	-36.12%	22.29%	-58.94%	64.19%	27.60%	-	-
Horiz. %	123.30%	67.20%	105.20%	86.02%	209.50%	127.60%	100.00%	-
EY	14.53	26.65	17.04	20.83	8.55	14.05	17.91	-3.42%
YoY %	-45.48%	56.40%	-18.19%	143.63%	-39.15%	-21.55%	-	-
Horiz. %	81.13%	148.80%	95.14%	116.30%	47.74%	78.45%	100.00%	-
DY	8.26	5.91	3.95	5.95	5.00	4.22	1.54	32.28%
YoY %	39.76%	49.62%	-33.61%	19.00%	18.48%	174.03%	-	-
Horiz. %	536.36%	383.77%	256.49%	386.36%	324.68%	274.03%	100.00%	-
P/NAPS	0.45	0.48	0.61	0.41	0.76	0.97	1.42	-17.42%
YoY %	-6.25%	-21.31%	48.78%	-46.05%	-21.65%	-31.69%	-	-
Horiz. %	31.69%	33.80%	42.96%	28.87%	53.52%	68.31%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	24/08/07	25/08/06	23/08/05	24/08/04	18/09/03	29/08/02	28/08/01	-
Price	0.88	1.13	1.27	0.83	1.19	1.87	1.29	-
P/RPS	0.14	0.21	0.28	0.23	0.41	0.68	0.31	-12.40%
YoY %	-33.33%	-25.00%	21.74%	-43.90%	-39.71%	119.35%	-	-
Horiz. %	45.16%	67.74%	90.32%	74.19%	132.26%	219.35%	100.00%	-
P/EPS	5.56	3.69	5.60	4.74	9.60	7.74	3.17	9.81%
YoY %	50.68%	-34.11%	18.14%	-50.62%	24.03%	144.16%	-	-
Horiz. %	175.39%	116.40%	176.66%	149.53%	302.84%	244.16%	100.00%	-
EY	17.99	27.12	17.84	21.08	10.42	12.92	31.52	-8.91%
YoY %	-33.67%	52.02%	-15.37%	102.30%	-19.35%	-59.01%	-	-
Horiz. %	57.07%	86.04%	56.60%	66.88%	33.06%	40.99%	100.00%	-
DY	10.23	6.02	4.13	6.02	6.09	3.88	2.71	24.76%
YoY %	69.93%	45.76%	-31.40%	-1.15%	56.96%	43.17%	-	-
Horiz. %	377.49%	222.14%	152.40%	222.14%	224.72%	143.17%	100.00%	-
P/NAPS	0.36	0.47	0.58	0.41	0.62	1.06	0.80	-12.45%
YoY %	-23.40%	-18.97%	41.46%	-33.87%	-41.51%	32.50%	-	-
Horiz. %	45.00%	58.75%	72.50%	51.25%	77.50%	132.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos