[RKI] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -44.32%
YoY- -71.99%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 527,197 432,304 412,370 405,856 374,730 305,898 255,685 12.81%
PBT 36,085 25,040 11,381 2,974 19,762 15,898 12,816 18.82%
Tax -3,906 807 -515 227 404 -214 -1,111 23.29%
NP 32,179 25,847 10,866 3,201 20,166 15,684 11,705 18.34%
-
NP to SH 23,345 24,141 12,452 5,760 20,565 15,684 11,705 12.18%
-
Tax Rate 10.82% -3.22% 4.53% -7.63% -2.04% 1.35% 8.67% -
Total Cost 495,018 406,457 401,504 402,655 354,564 290,214 243,980 12.50%
-
Net Worth 191,054 186,057 168,688 158,226 162,062 146,460 134,069 6.07%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,943 - 2,590 - - 6,762 6,452 -18.12%
Div Payout % 8.33% - 20.80% - - 43.12% 55.12% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 191,054 186,057 168,688 158,226 162,062 146,460 134,069 6.07%
NOSH 64,832 64,808 64,760 64,672 64,825 64,805 64,456 0.09%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.10% 5.98% 2.64% 0.79% 5.38% 5.13% 4.58% -
ROE 12.22% 12.98% 7.38% 3.64% 12.69% 10.71% 8.73% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 813.17 667.05 636.76 627.56 578.06 472.02 396.68 12.70%
EPS 36.01 37.25 19.23 8.91 31.72 24.20 18.16 12.08%
DPS 3.00 0.00 4.00 0.00 0.00 10.50 10.00 -18.17%
NAPS 2.9469 2.8709 2.6048 2.4466 2.50 2.26 2.08 5.97%
Adjusted Per Share Value based on latest NOSH - 64,672
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 270.26 221.61 211.39 208.05 192.10 156.81 131.07 12.81%
EPS 11.97 12.38 6.38 2.95 10.54 8.04 6.00 12.19%
DPS 1.00 0.00 1.33 0.00 0.00 3.47 3.31 -18.07%
NAPS 0.9794 0.9538 0.8647 0.8111 0.8308 0.7508 0.6873 6.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.07 0.71 0.59 0.82 1.13 1.27 1.00 -
P/RPS 0.13 0.11 0.09 0.13 0.20 0.27 0.25 -10.32%
P/EPS 2.97 1.91 3.07 9.21 3.56 5.25 5.51 -9.78%
EY 33.65 52.46 32.59 10.86 28.07 19.06 18.16 10.82%
DY 2.80 0.00 6.78 0.00 0.00 8.27 10.00 -19.10%
P/NAPS 0.36 0.25 0.23 0.34 0.45 0.56 0.48 -4.67%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 27/11/08 22/11/07 28/11/06 25/11/05 30/11/04 -
Price 1.09 0.77 0.70 0.87 1.21 1.27 1.17 -
P/RPS 0.13 0.12 0.11 0.14 0.21 0.27 0.29 -12.51%
P/EPS 3.03 2.07 3.64 9.77 3.81 5.25 6.44 -11.80%
EY 33.04 48.38 27.47 10.24 26.22 19.06 15.52 13.41%
DY 2.75 0.00 5.71 0.00 0.00 8.27 8.55 -17.21%
P/NAPS 0.37 0.27 0.27 0.36 0.48 0.56 0.56 -6.67%

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