[RKI] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 102.48%
YoY- 272.63%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 262,052 265,067 290,906 262,031 221,940 216,557 218,545 3.06%
PBT 20,484 7,779 18,169 30,020 5,817 3,820 8,854 14.98%
Tax -2,437 -998 -1,614 -1,701 -324 44 208 -
NP 18,047 6,781 16,555 28,319 5,493 3,864 9,062 12.15%
-
NP to SH 14,113 4,081 11,774 22,570 6,057 5,083 9,539 6.73%
-
Tax Rate 11.90% 12.83% 8.88% 5.67% 5.57% -1.15% -2.35% -
Total Cost 244,005 258,286 274,351 233,712 216,447 212,693 209,483 2.57%
-
Net Worth 219,688 204,135 193,704 191,582 171,928 160,633 160,063 5.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 1,944 2,591 2,658 5,832 -
Div Payout % - - - 8.61% 42.78% 52.30% 61.14% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 219,688 204,135 193,704 191,582 171,928 160,633 160,063 5.41%
NOSH 97,207 97,207 64,799 64,800 64,780 64,834 64,802 6.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.89% 2.56% 5.69% 10.81% 2.47% 1.78% 4.15% -
ROE 6.42% 2.00% 6.08% 11.78% 3.52% 3.16% 5.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 269.58 272.68 448.94 404.37 342.60 334.02 337.25 -3.66%
EPS 14.52 4.20 18.17 34.83 9.35 7.84 14.72 -0.22%
DPS 0.00 0.00 0.00 3.00 4.00 4.10 9.00 -
NAPS 2.26 2.10 2.9893 2.9565 2.654 2.4776 2.47 -1.46%
Adjusted Per Share Value based on latest NOSH - 64,792
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 133.91 135.45 148.65 133.90 113.41 110.66 111.68 3.06%
EPS 7.21 2.09 6.02 11.53 3.10 2.60 4.87 6.75%
DPS 0.00 0.00 0.00 0.99 1.32 1.36 2.98 -
NAPS 1.1226 1.0431 0.9898 0.979 0.8786 0.8208 0.8179 5.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.61 1.12 1.12 0.67 0.85 1.17 -
P/RPS 0.26 0.22 0.25 0.28 0.20 0.25 0.35 -4.82%
P/EPS 4.82 14.53 6.16 3.22 7.17 10.84 7.95 -7.99%
EY 20.74 6.88 16.22 31.10 13.96 9.22 12.58 8.68%
DY 0.00 0.00 0.00 2.68 5.97 4.82 7.69 -
P/NAPS 0.31 0.29 0.37 0.38 0.25 0.34 0.47 -6.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 23/02/11 24/02/10 25/02/09 26/02/08 28/02/07 -
Price 0.76 0.63 1.15 1.45 0.57 0.84 1.26 -
P/RPS 0.28 0.23 0.26 0.36 0.17 0.25 0.37 -4.53%
P/EPS 5.23 15.01 6.33 4.16 6.10 10.71 8.56 -7.87%
EY 19.10 6.66 15.80 24.02 16.40 9.33 11.68 8.53%
DY 0.00 0.00 0.00 2.07 7.02 4.88 7.14 -
P/NAPS 0.34 0.30 0.38 0.49 0.21 0.34 0.51 -6.52%

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