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

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	506,866	397,378	404,176	411,706	356,710	293,468	236,206	13.56%
YoY %	27.55%	-1.68%	-1.83%	15.42%	21.55%	24.24%	-	-
Horiz. %	214.59%	168.23%	171.11%	174.30%	151.02%	124.24%	100.00%	-
PBT	40,346	9,880	8,367	9,190	19,394	15,219	12,791	21.09%
YoY %	308.36%	18.08%	-8.96%	-52.61%	27.43%	18.98%	-	-
Horiz. %	315.42%	77.24%	65.41%	71.85%	151.62%	118.98%	100.00%	-
Tax	-3,863	3,333	118	-397	126	-584	-1,521	16.79%
YoY %	-215.90%	2,724.58%	129.72%	-415.08%	121.58%	61.60%	-	-
Horiz. %	253.98%	-219.13%	-7.76%	26.10%	-8.28%	38.40%	100.00%	-
NP	36,483	13,213	8,485	8,793	19,520	14,635	11,270	21.61%
YoY %	176.11%	55.72%	-3.50%	-54.95%	33.38%	29.86%	-	-
Horiz. %	323.72%	117.24%	75.29%	78.02%	173.20%	129.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,730	14,009	10,806	10,263	19,857	14,635	11,270	16.18%
YoY %	97.94%	29.64%	5.29%	-48.32%	35.68%	29.86%	-	-
Horiz. %	246.05%	124.30%	95.88%	91.06%	176.19%	129.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.57%	-33.73%	-1.41%	4.32%	-0.65%	3.84%	11.89%	-
YoY %	128.37%	-2,292.20%	-132.64%	764.62%	-116.93%	-67.70%	-	-
Horiz. %	80.49%	-283.68%	-11.86%	36.33%	-5.47%	32.30%	100.00%	-
Total Cost	470,383	384,165	395,691	402,913	337,190	278,833	224,936	13.07%
YoY %	22.44%	-2.91%	-1.79%	19.49%	20.93%	23.96%	-	-
Horiz. %	209.12%	170.79%	175.91%	179.12%	149.90%	123.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	191,834	177,518	160,333	158,221	156,137	141,348	130,763	6.59%
YoY %	8.06%	10.72%	1.33%	1.33%	10.46%	8.09%	-	-
Horiz. %	146.70%	135.76%	122.61%	121.00%	119.40%	108.09%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,943	6,351	2,656	5,833	4,405	3,390	3,220	-8.07%
YoY %	-69.41%	139.12%	-54.47%	32.42%	29.94%	5.28%	-	-
Horiz. %	60.34%	197.24%	82.48%	181.15%	136.80%	105.28%	100.00%	-
Div Payout %	7.01%	45.34%	24.59%	56.84%	22.19%	23.17%	28.58%	-
YoY %	-84.54%	84.38%	-56.74%	156.15%	-4.23%	-18.93%	-	-
Horiz. %	24.53%	158.64%	86.04%	198.88%	77.64%	81.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	191,834	177,518	160,333	158,221	156,137	141,348	130,763	6.59%
YoY %	8.06%	10.72%	1.33%	1.33%	10.46%	8.09%	-	-
Horiz. %	146.70%	135.76%	122.61%	121.00%	119.40%	108.09%	100.00%	-
NOSH	64,798	64,816	64,796	64,818	64,787	64,586	64,415	0.09%
YoY %	-0.03%	0.03%	-0.03%	0.05%	0.31%	0.27%	-	-
Horiz. %	100.59%	100.62%	100.59%	100.63%	100.58%	100.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	7.20%	3.33%	2.10%	2.14%	5.47%	4.99%	4.77%	-
YoY %	116.22%	58.57%	-1.87%	-60.88%	9.62%	4.61%	-	-
Horiz. %	150.94%	69.81%	44.03%	44.86%	114.68%	104.61%	100.00%	-
ROE	14.46%	7.89%	6.74%	6.49%	12.72%	10.35%	8.62%	-
YoY %	83.27%	17.06%	3.85%	-48.98%	22.90%	20.07%	-	-
Horiz. %	167.75%	91.53%	78.19%	75.29%	147.56%	120.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	782.22	613.09	623.76	635.17	550.59	454.38	366.69	13.45%
YoY %	27.59%	-1.71%	-1.80%	15.36%	21.17%	23.91%	-	-
Horiz. %	213.32%	167.20%	170.11%	173.22%	150.15%	123.91%	100.00%	-
EPS	42.79	21.62	16.67	15.80	30.60	22.66	17.49	16.07%
YoY %	97.92%	29.69%	5.51%	-48.37%	35.04%	29.56%	-	-
Horiz. %	244.65%	123.61%	95.31%	90.34%	174.96%	129.56%	100.00%	-
DPS	3.00	9.80	4.10	9.00	6.80	5.25	5.00	-8.15%
YoY %	-69.39%	139.02%	-54.44%	32.35%	29.52%	5.00%	-	-
Horiz. %	60.00%	196.00%	82.00%	180.00%	136.00%	105.00%	100.00%	-
NAPS	2.9605	2.7388	2.4744	2.441	2.41	2.1885	2.03	6.48%
YoY %	8.09%	10.69%	1.37%	1.29%	10.12%	7.81%	-	-
Horiz. %	145.84%	134.92%	121.89%	120.25%	118.72%	107.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 64,892
RPS	259.83	203.71	207.19	211.05	182.86	150.44	121.09	13.56%
YoY %	27.55%	-1.68%	-1.83%	15.42%	21.55%	24.24%	-	-
Horiz. %	214.58%	168.23%	171.10%	174.29%	151.01%	124.24%	100.00%	-
EPS	14.22	7.18	5.54	5.26	10.18	7.50	5.78	16.18%
YoY %	98.05%	29.60%	5.32%	-48.33%	35.73%	29.76%	-	-
Horiz. %	246.02%	124.22%	95.85%	91.00%	176.12%	129.76%	100.00%	-
DPS	1.00	3.26	1.36	2.99	2.26	1.74	1.65	-8.00%
YoY %	-69.33%	139.71%	-54.52%	32.30%	29.89%	5.45%	-	-
Horiz. %	60.61%	197.58%	82.42%	181.21%	136.97%	105.45%	100.00%	-
NAPS	0.9834	0.91	0.8219	0.8111	0.8004	0.7246	0.6703	6.59%
YoY %	8.07%	10.72%	1.33%	1.34%	10.46%	8.10%	-	-
Horiz. %	146.71%	135.76%	122.62%	121.01%	119.41%	108.10%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	27.27%	0.00%	-35.29%	-19.05%	-27.59%	26.09%	-	-
Horiz. %	60.87%	47.83%	47.83%	73.91%	91.30%	126.09%	100.00%	-
P/EPS	2.55	3.24	3.96	6.88	3.75	5.87	4.80	-10.00%
YoY %	-21.30%	-18.18%	-42.44%	83.47%	-36.12%	22.29%	-	-
Horiz. %	53.12%	67.50%	82.50%	143.33%	78.12%	122.29%	100.00%	-
EY	39.26	30.88	25.27	14.53	26.65	17.04	20.83	11.13%
YoY %	27.14%	22.20%	73.92%	-45.48%	56.40%	-18.19%	-	-
Horiz. %	188.48%	148.25%	121.32%	69.76%	127.94%	81.81%	100.00%	-
DY	2.75	14.00	6.21	8.26	5.91	3.95	5.95	-12.06%
YoY %	-80.36%	125.44%	-24.82%	39.76%	49.62%	-33.61%	-	-
Horiz. %	46.22%	235.29%	104.37%	138.82%	99.33%	66.39%	100.00%	-
P/NAPS	0.37	0.26	0.27	0.45	0.48	0.61	0.41	-1.69%
YoY %	42.31%	-3.70%	-40.00%	-6.25%	-21.31%	48.78%	-	-
Horiz. %	90.24%	63.41%	65.85%	109.76%	117.07%	148.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	27.27%	10.00%	-28.57%	-33.33%	-25.00%	21.74%	-	-
Horiz. %	60.87%	47.83%	43.48%	60.87%	91.30%	121.74%	100.00%	-
P/EPS	2.62	3.01	3.78	5.56	3.69	5.60	4.74	-9.40%
YoY %	-12.96%	-20.37%	-32.01%	50.68%	-34.11%	18.14%	-	-
Horiz. %	55.27%	63.50%	79.75%	117.30%	77.85%	118.14%	100.00%	-
EY	38.21	33.25	26.47	17.99	27.12	17.84	21.08	10.41%
YoY %	14.92%	25.61%	47.14%	-33.67%	52.02%	-15.37%	-	-
Horiz. %	181.26%	157.73%	125.57%	85.34%	128.65%	84.63%	100.00%	-
DY	2.68	15.08	6.51	10.23	6.02	4.13	6.02	-12.61%
YoY %	-82.23%	131.64%	-36.36%	69.93%	45.76%	-31.40%	-	-
Horiz. %	44.52%	250.50%	108.14%	169.93%	100.00%	68.60%	100.00%	-
P/NAPS	0.38	0.24	0.25	0.36	0.47	0.58	0.41	-1.25%
YoY %	58.33%	-4.00%	-30.56%	-23.40%	-18.97%	41.46%	-	-
Horiz. %	92.68%	58.54%	60.98%	87.80%	114.63%	141.46%	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