[RKI] YoY Quarter Result on 30-Jun-2011 [#4]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	142,759	124,417	143,172	111,218	129,856	102,429	120,037	2.93%
YoY %	14.74%	-13.10%	28.73%	-14.35%	26.78%	-14.67%	-	-
Horiz. %	118.93%	103.65%	119.27%	92.65%	108.18%	85.33%	100.00%	-
PBT	10,283	9,352	9,817	2,770	5,892	3,794	7,218	6.07%
YoY %	9.96%	-4.74%	254.40%	-52.99%	55.30%	-47.44%	-	-
Horiz. %	142.46%	129.56%	136.01%	38.38%	81.63%	52.56%	100.00%	-
Tax	-1,652	-1,122	-734	-81	-1,482	2,711	74	-
YoY %	-47.24%	-52.86%	-806.17%	94.53%	-154.67%	3,563.51%	-	-
Horiz. %	-2,232.43%	-1,516.22%	-991.89%	-109.46%	-2,002.70%	3,663.51%	100.00%	-
NP	8,631	8,230	9,083	2,689	4,410	6,505	7,292	2.84%
YoY %	4.87%	-9.39%	237.78%	-39.02%	-32.21%	-10.79%	-	-
Horiz. %	118.36%	112.86%	124.56%	36.88%	60.48%	89.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,681	5,949	6,759	1,498	2,689	6,461	7,990	1.39%
YoY %	45.92%	-11.98%	351.20%	-44.29%	-58.38%	-19.14%	-	-
Horiz. %	108.65%	74.46%	84.59%	18.75%	33.65%	80.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.07%	12.00%	7.48%	2.92%	25.15%	-71.45%	-1.03%	-
YoY %	33.92%	60.43%	156.16%	-88.39%	135.20%	-6,836.89%	-	-
Horiz. %	-1,560.19%	-1,165.05%	-726.21%	-283.50%	-2,441.75%	6,936.89%	100.00%	-
Total Cost	134,128	116,187	134,089	108,529	125,446	95,924	112,745	2.93%
YoY %	15.44%	-13.35%	23.55%	-13.49%	30.78%	-14.92%	-	-
Horiz. %	118.97%	103.05%	118.93%	96.26%	111.27%	85.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	308,147	232,325	209,968	145,128	129,704	177,253	129,641	15.51%
YoY %	32.64%	10.65%	44.68%	11.89%	-26.83%	36.73%	-	-
Horiz. %	237.69%	179.21%	161.96%	111.95%	100.05%	136.73%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	308,147	232,325	209,968	145,128	129,704	177,253	129,641	15.51%
YoY %	32.64%	10.65%	44.68%	11.89%	-26.83%	36.73%	-	-
Horiz. %	237.69%	179.21%	161.96%	111.95%	100.05%	136.73%	100.00%	-
NOSH	97,207	97,207	97,207	72,564	64,852	64,804	64,820	6.98%
YoY %	0.00%	0.00%	33.96%	11.89%	0.07%	-0.02%	-	-
Horiz. %	149.96%	149.96%	149.96%	111.95%	100.05%	99.98%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.05%	6.61%	6.34%	2.42%	3.40%	6.35%	6.07%	-
YoY %	-8.47%	4.26%	161.98%	-28.82%	-46.46%	4.61%	-	-
Horiz. %	99.67%	108.90%	104.45%	39.87%	56.01%	104.61%	100.00%	-
ROE	2.82%	2.56%	3.22%	1.03%	2.07%	3.65%	6.16%	-
YoY %	10.16%	-20.50%	212.62%	-50.24%	-43.29%	-40.75%	-	-
Horiz. %	45.78%	41.56%	52.27%	16.72%	33.60%	59.25%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	146.86	127.99	147.28	153.27	200.23	158.06	185.18	-3.78%
YoY %	14.74%	-13.10%	-3.91%	-23.45%	26.68%	-14.65%	-	-
Horiz. %	79.31%	69.12%	79.53%	82.77%	108.13%	85.35%	100.00%	-
EPS	8.93	6.12	6.95	1.54	4.15	9.97	12.33	-5.23%
YoY %	45.92%	-11.94%	351.30%	-62.89%	-58.38%	-19.14%	-	-
Horiz. %	72.42%	49.64%	56.37%	12.49%	33.66%	80.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.17	2.39	2.16	2.00	2.00	2.7352	2.00	7.97%
YoY %	32.64%	10.65%	8.00%	0.00%	-26.88%	36.76%	-	-
Horiz. %	158.50%	119.50%	108.00%	100.00%	100.00%	136.76%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 72,564
RPS	72.95	63.58	73.16	56.83	66.36	52.34	61.34	2.92%
YoY %	14.74%	-13.09%	28.73%	-14.36%	26.79%	-14.67%	-	-
Horiz. %	118.93%	103.65%	119.27%	92.65%	108.18%	85.33%	100.00%	-
EPS	4.44	3.04	3.45	0.77	1.37	3.30	4.08	1.41%
YoY %	46.05%	-11.88%	348.05%	-43.80%	-58.48%	-19.12%	-	-
Horiz. %	108.82%	74.51%	84.56%	18.87%	33.58%	80.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.5747	1.1872	1.0729	0.7416	0.6628	0.9058	0.6625	15.51%
YoY %	32.64%	10.65%	44.67%	11.89%	-26.83%	36.72%	-	-
Horiz. %	237.69%	179.20%	161.95%	111.94%	100.05%	136.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.89	0.95	0.58	0.83	1.09	0.70	0.66	-
P/RPS	1.97	0.74	0.39	0.54	0.54	0.44	0.36	32.73%
YoY %	166.22%	89.74%	-27.78%	0.00%	22.73%	22.22%	-	-
Horiz. %	547.22%	205.56%	108.33%	150.00%	150.00%	122.22%	100.00%	-
P/EPS	32.36	15.52	8.34	40.21	26.29	7.02	5.35	34.96%
YoY %	108.51%	86.09%	-79.26%	52.95%	274.50%	31.21%	-	-
Horiz. %	604.86%	290.09%	155.89%	751.59%	491.40%	131.21%	100.00%	-
EY	3.09	6.44	11.99	2.49	3.80	14.24	18.68	-25.89%
YoY %	-52.02%	-46.29%	381.53%	-34.47%	-73.31%	-23.77%	-	-
Horiz. %	16.54%	34.48%	64.19%	13.33%	20.34%	76.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.91	0.40	0.27	0.42	0.55	0.26	0.33	18.40%
YoY %	127.50%	48.15%	-35.71%	-23.64%	111.54%	-21.21%	-	-
Horiz. %	275.76%	121.21%	81.82%	127.27%	166.67%	78.79%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/08/13	29/08/12	26/08/11	26/08/10	28/08/09	27/08/08	-
Price	3.60	0.98	0.60	0.73	1.12	0.65	0.63	-
P/RPS	2.45	0.77	0.41	0.48	0.56	0.41	0.34	38.95%
YoY %	218.18%	87.80%	-14.58%	-14.29%	36.59%	20.59%	-	-
Horiz. %	720.59%	226.47%	120.59%	141.18%	164.71%	120.59%	100.00%	-
P/EPS	40.31	16.01	8.63	35.36	27.01	6.52	5.11	41.06%
YoY %	151.78%	85.52%	-75.59%	30.91%	314.26%	27.59%	-	-
Horiz. %	788.85%	313.31%	168.88%	691.98%	528.57%	127.59%	100.00%	-
EY	2.48	6.24	11.59	2.83	3.70	15.34	19.57	-29.11%
YoY %	-60.26%	-46.16%	309.54%	-23.51%	-75.88%	-21.61%	-	-
Horiz. %	12.67%	31.89%	59.22%	14.46%	18.91%	78.39%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.14	0.41	0.28	0.37	0.56	0.24	0.32	23.57%
YoY %	178.05%	46.43%	-24.32%	-33.93%	133.33%	-25.00%	-	-
Horiz. %	356.25%	128.12%	87.50%	115.62%	175.00%	75.00%	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