[RKI] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -15.58%
YoY- -8.23%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 479,439 433,522 386,764 401,065 330,157 294,914 212,325 14.53%
PBT 38,248 16,406 2,126 14,311 16,968 13,981 11,763 21.70%
Tax 330 -1,030 -234 639 -142 152 -2,604 -
NP 38,578 15,376 1,892 14,950 16,826 14,133 9,159 27.06%
-
NP to SH 31,502 16,958 4,328 15,725 17,136 14,133 9,159 22.84%
-
Tax Rate -0.86% 6.28% 11.01% -4.47% 0.84% -1.09% 22.14% -
Total Cost 440,861 418,146 384,872 386,115 313,331 280,781 203,166 13.77%
-
Net Worth 188,412 177,486 156,487 159,335 149,778 137,134 127,825 6.67%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,943 2,590 - - - 6,762 6,452 -18.12%
Div Payout % 6.17% 15.28% - - - 47.85% 70.45% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 188,412 177,486 156,487 159,335 149,778 137,134 127,825 6.67%
NOSH 64,855 64,832 64,771 64,770 64,808 64,382 64,558 0.07%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.05% 3.55% 0.49% 3.73% 5.10% 4.79% 4.31% -
ROE 16.72% 9.55% 2.77% 9.87% 11.44% 10.31% 7.17% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 739.24 668.68 597.12 619.21 509.44 458.07 328.89 14.44%
EPS 48.57 26.16 6.68 24.28 26.44 21.95 14.19 22.75%
DPS 3.00 4.00 0.00 0.00 0.00 10.50 10.00 -18.17%
NAPS 2.9051 2.7376 2.416 2.46 2.3111 2.13 1.98 6.59%
Adjusted Per Share Value based on latest NOSH - 64,770
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 245.00 221.53 197.64 204.95 168.71 150.70 108.50 14.53%
EPS 16.10 8.67 2.21 8.04 8.76 7.22 4.68 22.85%
DPS 0.99 1.32 0.00 0.00 0.00 3.46 3.30 -18.17%
NAPS 0.9628 0.907 0.7997 0.8142 0.7654 0.7008 0.6532 6.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.55 0.61 0.77 1.24 1.22 1.35 1.01 -
P/RPS 0.21 0.09 0.13 0.20 0.24 0.29 0.31 -6.28%
P/EPS 3.19 2.33 11.52 5.11 4.61 6.15 7.12 -12.51%
EY 31.34 42.88 8.68 19.58 21.67 16.26 14.05 14.29%
DY 1.94 6.56 0.00 0.00 0.00 7.78 9.90 -23.77%
P/NAPS 0.53 0.22 0.32 0.50 0.53 0.63 0.51 0.64%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 27/05/08 25/05/07 14/06/06 30/05/05 26/05/04 -
Price 1.20 0.69 0.71 1.13 1.15 1.34 0.92 -
P/RPS 0.16 0.10 0.12 0.18 0.23 0.29 0.28 -8.90%
P/EPS 2.47 2.64 10.63 4.65 4.35 6.10 6.48 -14.84%
EY 40.48 37.91 9.41 21.48 22.99 16.38 15.42 17.44%
DY 2.50 5.80 0.00 0.00 0.00 7.84 10.87 -21.71%
P/NAPS 0.41 0.25 0.29 0.46 0.50 0.63 0.46 -1.89%

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