[RKI] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -12.86%
YoY- -48.32%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 506,866 397,378 404,176 411,706 356,710 293,468 236,206 13.56%
PBT 40,346 9,880 8,367 9,190 19,394 15,219 12,791 21.09%
Tax -3,863 3,333 118 -397 126 -584 -1,521 16.79%
NP 36,483 13,213 8,485 8,793 19,520 14,635 11,270 21.61%
-
NP to SH 27,730 14,009 10,806 10,263 19,857 14,635 11,270 16.18%
-
Tax Rate 9.57% -33.73% -1.41% 4.32% -0.65% 3.84% 11.89% -
Total Cost 470,383 384,165 395,691 402,913 337,190 278,833 224,936 13.07%
-
Net Worth 191,834 177,518 160,333 158,221 156,137 141,348 130,763 6.59%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,943 6,351 2,656 5,833 4,405 3,390 3,220 -8.07%
Div Payout % 7.01% 45.34% 24.59% 56.84% 22.19% 23.17% 28.58% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 191,834 177,518 160,333 158,221 156,137 141,348 130,763 6.59%
NOSH 64,798 64,816 64,796 64,818 64,787 64,586 64,415 0.09%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.20% 3.33% 2.10% 2.14% 5.47% 4.99% 4.77% -
ROE 14.46% 7.89% 6.74% 6.49% 12.72% 10.35% 8.62% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 782.22 613.09 623.76 635.17 550.59 454.38 366.69 13.45%
EPS 42.79 21.62 16.67 15.80 30.60 22.66 17.49 16.07%
DPS 3.00 9.80 4.10 9.00 6.80 5.25 5.00 -8.15%
NAPS 2.9605 2.7388 2.4744 2.441 2.41 2.1885 2.03 6.48%
Adjusted Per Share Value based on latest NOSH - 64,892
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 259.83 203.71 207.19 211.05 182.86 150.44 121.09 13.56%
EPS 14.22 7.18 5.54 5.26 10.18 7.50 5.78 16.18%
DPS 1.00 3.26 1.36 2.99 2.26 1.74 1.65 -8.00%
NAPS 0.9834 0.91 0.8219 0.8111 0.8004 0.7246 0.6703 6.59%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.09 0.70 0.66 1.09 1.15 1.33 0.84 -
P/RPS 0.14 0.11 0.11 0.17 0.21 0.29 0.23 -7.93%
P/EPS 2.55 3.24 3.96 6.88 3.75 5.87 4.80 -10.00%
EY 39.26 30.88 25.27 14.53 26.65 17.04 20.83 11.13%
DY 2.75 14.00 6.21 8.26 5.91 3.95 5.95 -12.06%
P/NAPS 0.37 0.26 0.27 0.45 0.48 0.61 0.41 -1.69%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 28/08/09 27/08/08 24/08/07 25/08/06 23/08/05 24/08/04 -
Price 1.12 0.65 0.63 0.88 1.13 1.27 0.83 -
P/RPS 0.14 0.11 0.10 0.14 0.21 0.28 0.23 -7.93%
P/EPS 2.62 3.01 3.78 5.56 3.69 5.60 4.74 -9.40%
EY 38.21 33.25 26.47 17.99 27.12 17.84 21.08 10.41%
DY 2.68 15.08 6.51 10.23 6.02 4.13 6.02 -12.61%
P/NAPS 0.38 0.24 0.25 0.36 0.47 0.58 0.41 -1.25%

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