[RKI] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 11.22%
YoY- 41.8%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 301,589 318,796 303,236 236,206 223,310 226,590 225,320 21.43%
PBT 14,948 17,738 16,184 12,791 13,360 15,588 16,084 -4.76%
Tax -996 -1,190 -1,720 -1,521 -3,226 -3,164 -3,360 -55.50%
NP 13,952 16,548 14,464 11,270 10,133 12,424 12,724 6.32%
-
NP to SH 13,952 16,548 14,464 11,270 10,133 12,424 12,724 6.32%
-
Tax Rate 6.66% 6.71% 10.63% 11.89% 24.15% 20.30% 20.89% -
Total Cost 287,637 302,248 288,772 224,936 213,177 214,166 212,596 22.30%
-
Net Worth 137,243 135,322 134,069 130,763 127,525 129,524 126,390 5.64%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 4,510 6,766 - 3,220 4,293 - - -
Div Payout % 32.33% 40.89% - 28.58% 42.37% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 137,243 135,322 134,069 130,763 127,525 129,524 126,390 5.64%
NOSH 64,433 64,439 64,456 64,415 64,406 64,439 64,392 0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.63% 5.19% 4.77% 4.77% 4.54% 5.48% 5.65% -
ROE 10.17% 12.23% 10.79% 8.62% 7.95% 9.59% 10.07% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 468.06 494.72 470.45 366.69 346.72 351.63 349.92 21.37%
EPS 21.65 25.68 22.44 17.49 15.73 19.28 19.76 6.27%
DPS 7.00 10.50 0.00 5.00 6.67 0.00 0.00 -
NAPS 2.13 2.10 2.08 2.03 1.98 2.01 1.9628 5.59%
Adjusted Per Share Value based on latest NOSH - 64,439
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 154.60 163.42 155.45 121.09 114.48 116.16 115.51 21.42%
EPS 7.15 8.48 7.41 5.78 5.19 6.37 6.52 6.33%
DPS 2.31 3.47 0.00 1.65 2.20 0.00 0.00 -
NAPS 0.7036 0.6937 0.6873 0.6703 0.6537 0.664 0.6479 5.64%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.35 1.33 1.00 0.84 1.01 1.17 1.28 -
P/RPS 0.29 0.27 0.21 0.23 0.29 0.33 0.37 -14.97%
P/EPS 6.23 5.18 4.46 4.80 6.42 6.07 6.48 -2.58%
EY 16.04 19.31 22.44 20.83 15.58 16.48 15.44 2.57%
DY 5.19 7.89 0.00 5.95 6.60 0.00 0.00 -
P/NAPS 0.63 0.63 0.48 0.41 0.51 0.58 0.65 -2.06%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 30/11/04 24/08/04 26/05/04 19/02/04 28/11/03 -
Price 1.34 1.30 1.17 0.83 0.92 1.02 1.19 -
P/RPS 0.29 0.26 0.25 0.23 0.27 0.29 0.34 -10.05%
P/EPS 6.19 5.06 5.21 4.74 5.85 5.29 6.02 1.87%
EY 16.16 19.75 19.18 21.08 17.10 18.90 16.61 -1.81%
DY 5.22 8.08 0.00 6.02 7.25 0.00 0.00 -
P/NAPS 0.63 0.62 0.56 0.41 0.46 0.51 0.61 2.17%

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