[RKI] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 56.47%
YoY- 93.87%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 529,112 481,939 527,197 432,304 412,370 405,856 374,730 5.91%
PBT 27,054 13,552 36,085 25,040 11,381 2,974 19,762 5.36%
Tax -2,369 -1,435 -3,906 807 -515 227 404 -
NP 24,685 12,117 32,179 25,847 10,866 3,201 20,166 3.42%
-
NP to SH 18,547 6,128 23,345 24,141 12,452 5,760 20,565 -1.70%
-
Tax Rate 8.76% 10.59% 10.82% -3.22% 4.53% -7.63% -2.04% -
Total Cost 504,427 469,822 495,018 406,457 401,504 402,655 354,564 6.04%
-
Net Worth 214,828 201,178 191,054 186,057 168,688 158,226 162,062 4.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 1,943 - 2,590 - - -
Div Payout % - - 8.33% - 20.80% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 214,828 201,178 191,054 186,057 168,688 158,226 162,062 4.80%
NOSH 97,207 97,187 64,832 64,808 64,760 64,672 64,825 6.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.67% 2.51% 6.10% 5.98% 2.64% 0.79% 5.38% -
ROE 8.63% 3.05% 12.22% 12.98% 7.38% 3.64% 12.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 544.31 495.89 813.17 667.05 636.76 627.56 578.06 -0.99%
EPS 19.08 6.31 36.01 37.25 19.23 8.91 31.72 -8.11%
DPS 0.00 0.00 3.00 0.00 4.00 0.00 0.00 -
NAPS 2.21 2.07 2.9469 2.8709 2.6048 2.4466 2.50 -2.03%
Adjusted Per Share Value based on latest NOSH - 64,808
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 271.24 247.06 270.26 221.61 211.39 208.05 192.10 5.91%
EPS 9.51 3.14 11.97 12.38 6.38 2.95 10.54 -1.69%
DPS 0.00 0.00 1.00 0.00 1.33 0.00 0.00 -
NAPS 1.1013 1.0313 0.9794 0.9538 0.8647 0.8111 0.8308 4.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.69 1.07 0.71 0.59 0.82 1.13 -
P/RPS 0.11 0.14 0.13 0.11 0.09 0.13 0.20 -9.47%
P/EPS 3.14 10.94 2.97 1.91 3.07 9.21 3.56 -2.06%
EY 31.80 9.14 33.65 52.46 32.59 10.86 28.07 2.09%
DY 0.00 0.00 2.80 0.00 6.78 0.00 0.00 -
P/NAPS 0.27 0.33 0.36 0.25 0.23 0.34 0.45 -8.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 24/11/10 24/11/09 27/11/08 22/11/07 28/11/06 -
Price 0.62 0.65 1.09 0.77 0.70 0.87 1.21 -
P/RPS 0.11 0.13 0.13 0.12 0.11 0.14 0.21 -10.20%
P/EPS 3.25 10.31 3.03 2.07 3.64 9.77 3.81 -2.61%
EY 30.77 9.70 33.04 48.38 27.47 10.24 26.22 2.70%
DY 0.00 0.00 2.75 0.00 5.71 0.00 0.00 -
P/NAPS 0.28 0.31 0.37 0.27 0.27 0.36 0.48 -8.58%

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