[RKI] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 48.06%
YoY- 218.47%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 374,691 389,446 377,010 313,485 284,139 307,235 262,880 6.07%
PBT 6,833 18,977 34,454 9,188 1,149 7,877 12,960 -10.11%
Tax -1,163 -1,925 -2,381 -1,104 44 208 -305 24.96%
NP 5,670 17,052 32,073 8,084 1,193 8,085 12,655 -12.51%
-
NP to SH 3,081 11,080 25,041 8,968 2,816 8,833 12,965 -21.28%
-
Tax Rate 17.02% 10.14% 6.91% 12.02% -3.83% -2.64% 2.35% -
Total Cost 369,021 372,394 344,937 305,401 282,946 299,150 250,225 6.68%
-
Net Worth 200,247 184,420 188,267 177,390 156,401 159,421 149,667 4.96%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 1,944 2,591 2,654 5,832 4,403 -
Div Payout % - - 7.76% 28.90% 94.25% 66.03% 33.97% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 200,247 184,420 188,267 177,390 156,401 159,421 149,667 4.96%
NOSH 97,207 64,795 64,805 64,797 64,735 64,805 64,760 6.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.51% 4.38% 8.51% 2.58% 0.42% 2.63% 4.81% -
ROE 1.54% 6.01% 13.30% 5.06% 1.80% 5.54% 8.66% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 385.45 601.04 581.75 483.79 438.92 474.09 405.93 -0.85%
EPS 3.17 17.10 38.64 13.84 4.35 13.63 20.02 -26.42%
DPS 0.00 0.00 3.00 4.00 4.10 9.00 6.80 -
NAPS 2.06 2.8462 2.9051 2.7376 2.416 2.46 2.3111 -1.89%
Adjusted Per Share Value based on latest NOSH - 64,832
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 192.08 199.64 193.27 160.70 145.66 157.50 134.76 6.07%
EPS 1.58 5.68 12.84 4.60 1.44 4.53 6.65 -21.28%
DPS 0.00 0.00 1.00 1.33 1.36 2.99 2.26 -
NAPS 1.0265 0.9454 0.9651 0.9094 0.8018 0.8172 0.7672 4.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.64 1.15 1.55 0.61 0.77 1.24 1.22 -
P/RPS 0.17 0.19 0.27 0.13 0.18 0.26 0.30 -9.02%
P/EPS 20.19 6.73 4.01 4.41 17.70 9.10 6.09 22.08%
EY 4.95 14.87 24.93 22.69 5.65 10.99 16.41 -18.09%
DY 0.00 0.00 1.94 6.56 5.32 7.26 5.57 -
P/NAPS 0.31 0.40 0.53 0.22 0.32 0.50 0.53 -8.54%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 01/06/11 26/05/10 27/05/09 27/05/08 25/05/07 14/06/06 -
Price 0.58 1.06 1.20 0.69 0.71 1.13 1.15 -
P/RPS 0.15 0.18 0.21 0.14 0.16 0.24 0.28 -9.87%
P/EPS 18.30 6.20 3.11 4.99 16.32 8.29 5.74 21.29%
EY 5.46 16.13 32.20 20.06 6.13 12.06 17.41 -17.55%
DY 0.00 0.00 2.50 5.80 5.77 7.96 5.91 -
P/NAPS 0.28 0.37 0.41 0.25 0.29 0.46 0.50 -9.20%

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