[RKI] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 148.75%
YoY- 19.16%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 265,067 290,906 262,031 221,940 216,557 218,545 177,163 6.94%
PBT 7,779 18,169 30,020 5,817 3,820 8,854 10,982 -5.58%
Tax -998 -1,614 -1,701 -324 44 208 -285 23.21%
NP 6,781 16,555 28,319 5,493 3,864 9,062 10,697 -7.31%
-
NP to SH 4,081 11,774 22,570 6,057 5,083 9,539 10,768 -14.92%
-
Tax Rate 12.83% 8.88% 5.67% 5.57% -1.15% -2.35% 2.60% -
Total Cost 258,286 274,351 233,712 216,447 212,693 209,483 166,466 7.59%
-
Net Worth 204,135 193,704 191,582 171,928 160,633 160,063 157,343 4.43%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 1,944 2,591 2,658 5,832 4,403 -
Div Payout % - - 8.61% 42.78% 52.30% 61.14% 40.89% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 204,135 193,704 191,582 171,928 160,633 160,063 157,343 4.43%
NOSH 97,207 64,799 64,800 64,780 64,834 64,802 64,750 7.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.56% 5.69% 10.81% 2.47% 1.78% 4.15% 6.04% -
ROE 2.00% 6.08% 11.78% 3.52% 3.16% 5.96% 6.84% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 272.68 448.94 404.37 342.60 334.02 337.25 273.61 -0.05%
EPS 4.20 18.17 34.83 9.35 7.84 14.72 16.63 -20.48%
DPS 0.00 0.00 3.00 4.00 4.10 9.00 6.80 -
NAPS 2.10 2.9893 2.9565 2.654 2.4776 2.47 2.43 -2.40%
Adjusted Per Share Value based on latest NOSH - 64,794
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 135.45 148.65 133.90 113.41 110.66 111.68 90.53 6.94%
EPS 2.09 6.02 11.53 3.10 2.60 4.87 5.50 -14.88%
DPS 0.00 0.00 0.99 1.32 1.36 2.98 2.25 -
NAPS 1.0431 0.9898 0.979 0.8786 0.8208 0.8179 0.804 4.43%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.61 1.12 1.12 0.67 0.85 1.17 1.19 -
P/RPS 0.22 0.25 0.28 0.20 0.25 0.35 0.43 -10.56%
P/EPS 14.53 6.16 3.22 7.17 10.84 7.95 7.16 12.51%
EY 6.88 16.22 31.10 13.96 9.22 12.58 13.97 -11.12%
DY 0.00 0.00 2.68 5.97 4.82 7.69 5.71 -
P/NAPS 0.29 0.37 0.38 0.25 0.34 0.47 0.49 -8.36%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 23/02/11 24/02/10 25/02/09 26/02/08 28/02/07 27/02/06 -
Price 0.63 1.15 1.45 0.57 0.84 1.26 1.17 -
P/RPS 0.23 0.26 0.36 0.17 0.25 0.37 0.43 -9.89%
P/EPS 15.01 6.33 4.16 6.10 10.71 8.56 7.04 13.44%
EY 6.66 15.80 24.02 16.40 9.33 11.68 14.21 -11.86%
DY 0.00 0.00 2.07 7.02 4.88 7.14 5.81 -
P/NAPS 0.30 0.38 0.49 0.21 0.34 0.51 0.48 -7.53%

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