[RKI] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	517,863	500,664	506,866	397,378	404,176	411,706	356,710	6.40%
YoY %	3.44%	-1.22%	27.55%	-1.68%	-1.83%	15.42%	-	-
Horiz. %	145.18%	140.36%	142.09%	111.40%	113.31%	115.42%	100.00%	-
PBT	16,650	21,747	40,346	9,880	8,367	9,190	19,394	-2.50%
YoY %	-23.44%	-46.10%	308.36%	18.08%	-8.96%	-52.61%	-	-
Horiz. %	85.85%	112.13%	208.03%	50.94%	43.14%	47.39%	100.00%	-
Tax	-1,897	-2,006	-3,863	3,333	118	-397	126	-
YoY %	5.43%	48.07%	-215.90%	2,724.58%	129.72%	-415.08%	-	-
Horiz. %	-1,505.56%	-1,592.06%	-3,065.87%	2,645.24%	93.65%	-315.08%	100.00%	-
NP	14,753	19,741	36,483	13,213	8,485	8,793	19,520	-4.55%
YoY %	-25.27%	-45.89%	176.11%	55.72%	-3.50%	-54.95%	-	-
Horiz. %	75.58%	101.13%	186.90%	67.69%	43.47%	45.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,840	12,471	27,730	14,009	10,806	10,263	19,857	-11.03%
YoY %	-21.10%	-55.03%	97.94%	29.64%	5.29%	-48.32%	-	-
Horiz. %	49.55%	62.80%	139.65%	70.55%	54.42%	51.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.39%	9.22%	9.57%	-33.73%	-1.41%	4.32%	-0.65%	-
YoY %	23.54%	-3.66%	128.37%	-2,292.20%	-132.64%	764.62%	-	-
Horiz. %	-1,752.31%	-1,418.46%	-1,472.31%	5,189.23%	216.92%	-664.62%	100.00%	-
Total Cost	503,110	480,923	470,383	384,165	395,691	402,913	337,190	6.89%
YoY %	4.61%	2.24%	22.44%	-2.91%	-1.79%	19.49%	-	-
Horiz. %	149.21%	142.63%	139.50%	113.93%	117.35%	119.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,968	132,853	191,834	177,518	160,333	158,221	156,137	5.05%
YoY %	58.05%	-30.75%	8.06%	10.72%	1.33%	1.33%	-	-
Horiz. %	134.48%	85.09%	122.86%	113.69%	102.69%	101.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	1,943	6,351	2,656	5,833	4,405	-
YoY %	-	-	-69.41%	139.12%	-54.47%	32.42%	-	-
Horiz. %	-	-	44.11%	144.18%	60.30%	132.42%	100.00%	-
Div Payout %	-	-	7.01%	45.34%	24.59%	56.84%	22.19%	-
YoY %	-	-	-84.54%	84.38%	-56.74%	156.15%	-	-
Horiz. %	-	-	31.59%	204.33%	110.82%	256.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	209,968	132,853	191,834	177,518	160,333	158,221	156,137	5.05%
YoY %	58.05%	-30.75%	8.06%	10.72%	1.33%	1.33%	-	-
Horiz. %	134.48%	85.09%	122.86%	113.69%	102.69%	101.33%	100.00%	-
NOSH	97,207	66,760	64,798	64,816	64,796	64,818	64,787	6.98%
YoY %	45.61%	3.03%	-0.03%	0.03%	-0.03%	0.05%	-	-
Horiz. %	150.04%	103.05%	100.02%	100.04%	100.01%	100.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	2.85%	3.94%	7.20%	3.33%	2.10%	2.14%	5.47%	-
YoY %	-27.66%	-45.28%	116.22%	58.57%	-1.87%	-60.88%	-	-
Horiz. %	52.10%	72.03%	131.63%	60.88%	38.39%	39.12%	100.00%	-
ROE	4.69%	9.39%	14.46%	7.89%	6.74%	6.49%	12.72%	-
YoY %	-50.05%	-35.06%	83.27%	17.06%	3.85%	-48.98%	-	-
Horiz. %	36.87%	73.82%	113.68%	62.03%	52.99%	51.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	532.74	749.94	782.22	613.09	623.76	635.17	550.59	-0.54%
YoY %	-28.96%	-4.13%	27.59%	-1.71%	-1.80%	15.36%	-	-
Horiz. %	96.76%	136.21%	142.07%	111.35%	113.29%	115.36%	100.00%	-
EPS	10.12	12.83	42.79	21.62	16.67	15.80	30.60	-16.82%
YoY %	-21.12%	-70.02%	97.92%	29.69%	5.51%	-48.37%	-	-
Horiz. %	33.07%	41.93%	139.84%	70.65%	54.48%	51.63%	100.00%	-
DPS	0.00	0.00	3.00	9.80	4.10	9.00	6.80	-
YoY %	0.00%	0.00%	-69.39%	139.02%	-54.44%	32.35%	-	-
Horiz. %	0.00%	0.00%	44.12%	144.12%	60.29%	132.35%	100.00%	-
NAPS	2.16	1.99	2.9605	2.7388	2.4744	2.441	2.41	-1.80%
YoY %	8.54%	-32.78%	8.09%	10.69%	1.37%	1.29%	-	-
Horiz. %	89.63%	82.57%	122.84%	113.64%	102.67%	101.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 64,804
RPS	265.47	256.66	259.83	203.71	207.19	211.05	182.86	6.40%
YoY %	3.43%	-1.22%	27.55%	-1.68%	-1.83%	15.42%	-	-
Horiz. %	145.18%	140.36%	142.09%	111.40%	113.31%	115.42%	100.00%	-
EPS	5.04	6.39	14.22	7.18	5.54	5.26	10.18	-11.04%
YoY %	-21.13%	-55.06%	98.05%	29.60%	5.32%	-48.33%	-	-
Horiz. %	49.51%	62.77%	139.69%	70.53%	54.42%	51.67%	100.00%	-
DPS	0.00	0.00	1.00	3.26	1.36	2.99	2.26	-
YoY %	0.00%	0.00%	-69.33%	139.71%	-54.52%	32.30%	-	-
Horiz. %	0.00%	0.00%	44.25%	144.25%	60.18%	132.30%	100.00%	-
NAPS	1.0764	0.681	0.9834	0.91	0.8219	0.8111	0.8004	5.05%
YoY %	58.06%	-30.75%	8.07%	10.72%	1.33%	1.34%	-	-
Horiz. %	134.48%	85.08%	122.86%	113.69%	102.69%	101.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.58	0.83	1.09	0.70	0.66	1.09	1.15	-
P/RPS	0.11	0.11	0.14	0.11	0.11	0.17	0.21	-10.20%
YoY %	0.00%	-21.43%	27.27%	0.00%	-35.29%	-19.05%	-	-
Horiz. %	52.38%	52.38%	66.67%	52.38%	52.38%	80.95%	100.00%	-
P/EPS	5.73	4.44	2.55	3.24	3.96	6.88	3.75	7.31%
YoY %	29.05%	74.12%	-21.30%	-18.18%	-42.44%	83.47%	-	-
Horiz. %	152.80%	118.40%	68.00%	86.40%	105.60%	183.47%	100.00%	-
EY	17.45	22.51	39.26	30.88	25.27	14.53	26.65	-6.80%
YoY %	-22.48%	-42.66%	27.14%	22.20%	73.92%	-45.48%	-	-
Horiz. %	65.48%	84.47%	147.32%	115.87%	94.82%	54.52%	100.00%	-
DY	0.00	0.00	2.75	14.00	6.21	8.26	5.91	-
YoY %	0.00%	0.00%	-80.36%	125.44%	-24.82%	39.76%	-	-
Horiz. %	0.00%	0.00%	46.53%	236.89%	105.08%	139.76%	100.00%	-
P/NAPS	0.27	0.42	0.37	0.26	0.27	0.45	0.48	-9.13%
YoY %	-35.71%	13.51%	42.31%	-3.70%	-40.00%	-6.25%	-	-
Horiz. %	56.25%	87.50%	77.08%	54.17%	56.25%	93.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	26/08/11	26/08/10	28/08/09	27/08/08	24/08/07	25/08/06	-
Price	0.60	0.73	1.12	0.65	0.63	0.88	1.13	-
P/RPS	0.11	0.10	0.14	0.11	0.10	0.14	0.21	-10.20%
YoY %	10.00%	-28.57%	27.27%	10.00%	-28.57%	-33.33%	-	-
Horiz. %	52.38%	47.62%	66.67%	52.38%	47.62%	66.67%	100.00%	-
P/EPS	5.93	3.91	2.62	3.01	3.78	5.56	3.69	8.21%
YoY %	51.66%	49.24%	-12.96%	-20.37%	-32.01%	50.68%	-	-
Horiz. %	160.70%	105.96%	71.00%	81.57%	102.44%	150.68%	100.00%	-
EY	16.87	25.59	38.21	33.25	26.47	17.99	27.12	-7.60%
YoY %	-34.08%	-33.03%	14.92%	25.61%	47.14%	-33.67%	-	-
Horiz. %	62.21%	94.36%	140.89%	122.60%	97.60%	66.33%	100.00%	-
DY	0.00	0.00	2.68	15.08	6.51	10.23	6.02	-
YoY %	0.00%	0.00%	-82.23%	131.64%	-36.36%	69.93%	-	-
Horiz. %	0.00%	0.00%	44.52%	250.50%	108.14%	169.93%	100.00%	-
P/NAPS	0.28	0.37	0.38	0.24	0.25	0.36	0.47	-8.26%
YoY %	-24.32%	-2.63%	58.33%	-4.00%	-30.56%	-23.40%	-	-
Horiz. %	59.57%	78.72%	80.85%	51.06%	53.19%	76.60%	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