[RKI] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Cumulative Result
Revenue	389,446	377,010	313,485	284,139	307,235	262,880	226,192	9.47%
YoY %	3.30%	20.26%	10.33%	-7.52%	16.87%	16.22%	-	-
Horiz. %	172.17%	166.68%	138.59%	125.62%	135.83%	116.22%	100.00%	-
PBT	18,977	34,454	9,188	1,149	7,877	12,960	11,211	9.16%
YoY %	-44.92%	274.99%	699.65%	-85.41%	-39.22%	15.60%	-	-
Horiz. %	169.27%	307.32%	81.96%	10.25%	70.26%	115.60%	100.00%	-
Tax	-1,925	-2,381	-1,104	44	208	-305	-747	17.08%
YoY %	19.15%	-115.67%	-2,609.09%	-78.85%	168.20%	59.17%	-	-
Horiz. %	257.70%	318.74%	147.79%	-5.89%	-27.84%	40.83%	100.00%	-
NP	17,052	32,073	8,084	1,193	8,085	12,655	10,464	8.47%
YoY %	-46.83%	296.75%	577.62%	-85.24%	-36.11%	20.94%	-	-
Horiz. %	162.96%	306.51%	77.26%	11.40%	77.26%	120.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,080	25,041	8,968	2,816	8,833	12,965	10,464	0.95%
YoY %	-55.75%	179.23%	218.47%	-68.12%	-31.87%	23.90%	-	-
Horiz. %	105.89%	239.31%	85.70%	26.91%	84.41%	123.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.14%	6.91%	12.02%	-3.83%	-2.64%	2.35%	6.66%	-
YoY %	46.74%	-42.51%	413.84%	-45.08%	-212.34%	-64.71%	-	-
Horiz. %	152.25%	103.75%	180.48%	-57.51%	-39.64%	35.29%	100.00%	-
Total Cost	372,394	344,937	305,401	282,946	299,150	250,225	215,728	9.52%
YoY %	7.96%	12.95%	7.94%	-5.42%	19.55%	15.99%	-	-
Horiz. %	172.62%	159.89%	141.57%	131.16%	138.67%	115.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,420	188,267	177,390	156,401	159,421	149,667	137,243	5.04%
YoY %	-2.04%	6.13%	13.42%	-1.89%	6.52%	9.05%	-	-
Horiz. %	134.37%	137.18%	129.25%	113.96%	116.16%	109.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	1,944	2,591	2,654	5,832	4,403	3,382	-
YoY %	-	-24.97%	-2.37%	-54.49%	32.46%	30.19%	-	-
Horiz. %	-	57.48%	76.61%	78.47%	172.44%	130.19%	100.00%	-
Div Payout %	-	7.76%	28.90%	94.25%	66.03%	33.97%	32.33%	-
YoY %	-	-73.15%	-69.34%	42.74%	94.38%	5.07%	-	-
Horiz. %	-	24.00%	89.39%	291.52%	204.24%	105.07%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	184,420	188,267	177,390	156,401	159,421	149,667	137,243	5.04%
YoY %	-2.04%	6.13%	13.42%	-1.89%	6.52%	9.05%	-	-
Horiz. %	134.37%	137.18%	129.25%	113.96%	116.16%	109.05%	100.00%	-
NOSH	64,795	64,805	64,797	64,735	64,805	64,760	64,433	0.09%
YoY %	-0.02%	0.01%	0.10%	-0.11%	0.07%	0.51%	-	-
Horiz. %	100.56%	100.58%	100.56%	100.47%	100.58%	100.51%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	4.38%	8.51%	2.58%	0.42%	2.63%	4.81%	4.63%	-
YoY %	-48.53%	229.84%	514.29%	-84.03%	-45.32%	3.89%	-	-
Horiz. %	94.60%	183.80%	55.72%	9.07%	56.80%	103.89%	100.00%	-
ROE	6.01%	13.30%	5.06%	1.80%	5.54%	8.66%	7.62%	-
YoY %	-54.81%	162.85%	181.11%	-67.51%	-36.03%	13.65%	-	-
Horiz. %	78.87%	174.54%	66.40%	23.62%	72.70%	113.65%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	601.04	581.75	483.79	438.92	474.09	405.93	351.05	9.37%
YoY %	3.32%	20.25%	10.22%	-7.42%	16.79%	15.63%	-	-
Horiz. %	171.21%	165.72%	137.81%	125.03%	135.05%	115.63%	100.00%	-
EPS	17.10	38.64	13.84	4.35	13.63	20.02	16.24	0.86%
YoY %	-55.75%	179.19%	218.16%	-68.09%	-31.92%	23.28%	-	-
Horiz. %	105.30%	237.93%	85.22%	26.79%	83.93%	123.28%	100.00%	-
DPS	0.00	3.00	4.00	4.10	9.00	6.80	5.25	-
YoY %	0.00%	-25.00%	-2.44%	-54.44%	32.35%	29.52%	-	-
Horiz. %	0.00%	57.14%	76.19%	78.10%	171.43%	129.52%	100.00%	-
NAPS	2.8462	2.9051	2.7376	2.416	2.46	2.3111	2.13	4.94%
YoY %	-2.03%	6.12%	13.31%	-1.79%	6.44%	8.50%	-	-
Horiz. %	133.62%	136.39%	128.53%	113.43%	115.49%	108.50%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 64,771
RPS	199.01	192.65	160.19	145.20	157.00	134.33	115.59	9.47%
YoY %	3.30%	20.26%	10.32%	-7.52%	16.88%	16.21%	-	-
Horiz. %	172.17%	166.67%	138.58%	125.62%	135.82%	116.21%	100.00%	-
EPS	5.66	12.80	4.58	1.44	4.51	6.63	5.35	0.94%
YoY %	-55.78%	179.48%	218.06%	-68.07%	-31.98%	23.93%	-	-
Horiz. %	105.79%	239.25%	85.61%	26.92%	84.30%	123.93%	100.00%	-
DPS	0.00	0.99	1.32	1.36	2.98	2.25	1.73	-
YoY %	0.00%	-25.00%	-2.94%	-54.36%	32.44%	30.06%	-	-
Horiz. %	0.00%	57.23%	76.30%	78.61%	172.25%	130.06%	100.00%	-
NAPS	0.9424	0.9621	0.9065	0.7992	0.8147	0.7648	0.7013	5.04%
YoY %	-2.05%	6.13%	13.43%	-1.90%	6.52%	9.05%	-	-
Horiz. %	134.38%	137.19%	129.26%	113.96%	116.17%	109.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.15	1.55	0.61	0.77	1.24	1.22	1.35	-
P/RPS	0.19	0.27	0.13	0.18	0.26	0.30	0.38	-10.90%
YoY %	-29.63%	107.69%	-27.78%	-30.77%	-13.33%	-21.05%	-	-
Horiz. %	50.00%	71.05%	34.21%	47.37%	68.42%	78.95%	100.00%	-
P/EPS	6.73	4.01	4.41	17.70	9.10	6.09	8.31	-3.45%
YoY %	67.83%	-9.07%	-75.08%	94.51%	49.43%	-26.71%	-	-
Horiz. %	80.99%	48.26%	53.07%	213.00%	109.51%	73.29%	100.00%	-
EY	14.87	24.93	22.69	5.65	10.99	16.41	12.03	3.59%
YoY %	-40.35%	9.87%	301.59%	-48.59%	-33.03%	36.41%	-	-
Horiz. %	123.61%	207.23%	188.61%	46.97%	91.35%	136.41%	100.00%	-
DY	0.00	1.94	6.56	5.32	7.26	5.57	3.89	-
YoY %	0.00%	-70.43%	23.31%	-26.72%	30.34%	43.19%	-	-
Horiz. %	0.00%	49.87%	168.64%	136.76%	186.63%	143.19%	100.00%	-
P/NAPS	0.40	0.53	0.22	0.32	0.50	0.53	0.63	-7.28%
YoY %	-24.53%	140.91%	-31.25%	-36.00%	-5.66%	-15.87%	-	-
Horiz. %	63.49%	84.13%	34.92%	50.79%	79.37%	84.13%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	01/06/11	26/05/10	27/05/09	27/05/08	25/05/07	14/06/06	30/05/05	-
Price	1.06	1.20	0.69	0.71	1.13	1.15	1.34	-
P/RPS	0.18	0.21	0.14	0.16	0.24	0.28	0.38	-11.70%
YoY %	-14.29%	50.00%	-12.50%	-33.33%	-14.29%	-26.32%	-	-
Horiz. %	47.37%	55.26%	36.84%	42.11%	63.16%	73.68%	100.00%	-
P/EPS	6.20	3.11	4.99	16.32	8.29	5.74	8.25	-4.64%
YoY %	99.36%	-37.68%	-69.42%	96.86%	44.43%	-30.42%	-	-
Horiz. %	75.15%	37.70%	60.48%	197.82%	100.48%	69.58%	100.00%	-
EY	16.13	32.20	20.06	6.13	12.06	17.41	12.12	4.87%
YoY %	-49.91%	60.52%	227.24%	-49.17%	-30.73%	43.65%	-	-
Horiz. %	133.09%	265.68%	165.51%	50.58%	99.50%	143.65%	100.00%	-
DY	0.00	2.50	5.80	5.77	7.96	5.91	3.92	-
YoY %	0.00%	-56.90%	0.52%	-27.51%	34.69%	50.77%	-	-
Horiz. %	0.00%	63.78%	147.96%	147.19%	203.06%	150.77%	100.00%	-
P/NAPS	0.37	0.41	0.25	0.29	0.46	0.50	0.63	-8.48%
YoY %	-9.76%	64.00%	-13.79%	-36.96%	-8.00%	-20.63%	-	-
Horiz. %	58.73%	65.08%	39.68%	46.03%	73.02%	79.37%	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