[RKI] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -9.02%
YoY- 42.78%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 517,863 500,664 506,866 415,914 404,176 409,860 356,711 6.40%
PBT 16,650 21,748 40,346 12,982 8,367 8,854 19,394 -2.50%
Tax -1,897 -2,006 -3,863 1,607 118 -70 126 -
NP 14,753 19,742 36,483 14,589 8,485 8,784 19,520 -4.55%
-
NP to SH 9,840 12,579 27,730 15,429 10,806 10,345 19,857 -11.03%
-
Tax Rate 11.39% 9.22% 9.57% -12.38% -1.41% 0.79% -0.65% -
Total Cost 503,110 480,922 470,383 401,325 395,691 401,076 337,191 6.89%
-
Net Worth 209,968 145,128 129,704 177,253 129,641 163,529 129,550 8.37%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 1,943 2,590 - - - -
Div Payout % - - 7.01% 16.79% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 209,968 145,128 129,704 177,253 129,641 163,529 129,550 8.37%
NOSH 97,207 72,564 64,852 64,804 64,820 64,892 64,775 6.99%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.85% 3.94% 7.20% 3.51% 2.10% 2.14% 5.47% -
ROE 4.69% 8.67% 21.38% 8.70% 8.34% 6.33% 15.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 532.74 689.96 781.57 641.80 623.53 631.60 550.69 -0.55%
EPS 10.12 17.34 42.76 23.81 16.67 15.94 30.66 -16.85%
DPS 0.00 0.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 2.16 2.00 2.00 2.7352 2.00 2.52 2.00 1.28%
Adjusted Per Share Value based on latest NOSH - 64,804
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 265.47 256.66 259.83 213.21 207.19 210.11 182.86 6.40%
EPS 5.04 6.45 14.22 7.91 5.54 5.30 10.18 -11.04%
DPS 0.00 0.00 1.00 1.33 0.00 0.00 0.00 -
NAPS 1.0764 0.744 0.6649 0.9087 0.6646 0.8383 0.6641 8.37%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.58 0.83 1.09 0.70 0.66 1.09 1.15 -
P/RPS 0.11 0.12 0.14 0.11 0.11 0.17 0.21 -10.20%
P/EPS 5.73 4.79 2.55 2.94 3.96 6.84 3.75 7.31%
EY 17.45 20.89 39.23 34.01 25.26 14.63 26.66 -6.81%
DY 0.00 0.00 2.75 5.71 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.55 0.26 0.33 0.43 0.58 -11.95%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 28/08/09 27/08/08 24/08/07 25/08/06 -
Price 0.60 0.73 1.12 0.65 0.63 0.88 1.13 -
P/RPS 0.11 0.11 0.14 0.10 0.10 0.14 0.21 -10.20%
P/EPS 5.93 4.21 2.62 2.73 3.78 5.52 3.69 8.21%
EY 16.87 23.75 38.18 36.63 26.46 18.12 27.13 -7.60%
DY 0.00 0.00 2.68 6.15 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.56 0.24 0.32 0.35 0.57 -11.16%

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