[RKI] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -7.4%
YoY- -31.87%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 377,010 313,485 284,139 307,235 262,880 226,192 167,483 14.47%
PBT 34,454 9,188 1,149 7,877 12,960 11,211 10,020 22.84%
Tax -2,381 -1,104 44 208 -305 -747 -2,420 -0.27%
NP 32,073 8,084 1,193 8,085 12,655 10,464 7,600 27.10%
-
NP to SH 25,041 8,968 2,816 8,833 12,965 10,464 7,600 21.97%
-
Tax Rate 6.91% 12.02% -3.83% -2.64% 2.35% 6.66% 24.15% -
Total Cost 344,937 305,401 282,946 299,150 250,225 215,728 159,883 13.66%
-
Net Worth 188,267 177,390 156,401 159,421 149,667 137,243 127,525 6.70%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,944 2,591 2,654 5,832 4,403 3,382 3,220 -8.06%
Div Payout % 7.76% 28.90% 94.25% 66.03% 33.97% 32.33% 42.37% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 188,267 177,390 156,401 159,421 149,667 137,243 127,525 6.70%
NOSH 64,805 64,797 64,735 64,805 64,760 64,433 64,406 0.10%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.51% 2.58% 0.42% 2.63% 4.81% 4.63% 4.54% -
ROE 13.30% 5.06% 1.80% 5.54% 8.66% 7.62% 5.96% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 581.75 483.79 438.92 474.09 405.93 351.05 260.04 14.35%
EPS 38.64 13.84 4.35 13.63 20.02 16.24 11.80 21.84%
DPS 3.00 4.00 4.10 9.00 6.80 5.25 5.00 -8.15%
NAPS 2.9051 2.7376 2.416 2.46 2.3111 2.13 1.98 6.59%
Adjusted Per Share Value based on latest NOSH - 64,770
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 192.65 160.19 145.20 157.00 134.33 115.59 85.58 14.47%
EPS 12.80 4.58 1.44 4.51 6.63 5.35 3.88 21.99%
DPS 0.99 1.32 1.36 2.98 2.25 1.73 1.65 -8.15%
NAPS 0.9621 0.9065 0.7992 0.8147 0.7648 0.7013 0.6517 6.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.55 0.61 0.77 1.24 1.22 1.35 1.01 -
P/RPS 0.27 0.13 0.18 0.26 0.30 0.38 0.39 -5.94%
P/EPS 4.01 4.41 17.70 9.10 6.09 8.31 8.56 -11.86%
EY 24.93 22.69 5.65 10.99 16.41 12.03 11.68 13.46%
DY 1.94 6.56 5.32 7.26 5.57 3.89 4.95 -14.44%
P/NAPS 0.53 0.22 0.32 0.50 0.53 0.63 0.51 0.64%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 27/05/08 25/05/07 14/06/06 30/05/05 26/05/04 -
Price 1.20 0.69 0.71 1.13 1.15 1.34 0.92 -
P/RPS 0.21 0.14 0.16 0.24 0.28 0.38 0.35 -8.15%
P/EPS 3.11 4.99 16.32 8.29 5.74 8.25 7.80 -14.20%
EY 32.20 20.06 6.13 12.06 17.41 12.12 12.83 16.56%
DY 2.50 5.80 5.77 7.96 5.91 3.92 5.43 -12.12%
P/NAPS 0.41 0.25 0.29 0.46 0.50 0.63 0.46 -1.89%

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