[RKI] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 14.41%
YoY- 33.19%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 352,960 293,468 301,589 318,796 303,236 236,206 223,310 35.65%
PBT 18,904 15,219 14,948 17,738 16,184 12,791 13,360 26.01%
Tax -240 -584 -996 -1,190 -1,720 -1,521 -3,226 -82.28%
NP 18,664 14,635 13,952 16,548 14,464 11,270 10,133 50.20%
-
NP to SH 18,664 14,635 13,952 16,548 14,464 11,270 10,133 50.20%
-
Tax Rate 1.27% 3.84% 6.66% 6.71% 10.63% 11.89% 24.15% -
Total Cost 334,296 278,833 287,637 302,248 288,772 224,936 213,177 34.94%
-
Net Worth 146,460 141,348 137,243 135,322 134,069 130,763 127,525 9.65%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 3,390 4,510 6,766 - 3,220 4,293 -
Div Payout % - 23.17% 32.33% 40.89% - 28.58% 42.37% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 146,460 141,348 137,243 135,322 134,069 130,763 127,525 9.65%
NOSH 64,805 64,586 64,433 64,439 64,456 64,415 64,406 0.41%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.29% 4.99% 4.63% 5.19% 4.77% 4.77% 4.54% -
ROE 12.74% 10.35% 10.17% 12.23% 10.79% 8.62% 7.95% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 544.64 454.38 468.06 494.72 470.45 366.69 346.72 35.09%
EPS 28.80 22.66 21.65 25.68 22.44 17.49 15.73 49.60%
DPS 0.00 5.25 7.00 10.50 0.00 5.00 6.67 -
NAPS 2.26 2.1885 2.13 2.10 2.08 2.03 1.98 9.20%
Adjusted Per Share Value based on latest NOSH - 64,426
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 180.36 149.96 154.11 162.91 154.96 120.70 114.11 35.65%
EPS 9.54 7.48 7.13 8.46 7.39 5.76 5.18 50.19%
DPS 0.00 1.73 2.30 3.46 0.00 1.65 2.19 -
NAPS 0.7484 0.7223 0.7013 0.6915 0.6851 0.6682 0.6517 9.65%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.27 1.33 1.35 1.33 1.00 0.84 1.01 -
P/RPS 0.23 0.29 0.29 0.27 0.21 0.23 0.29 -14.30%
P/EPS 4.41 5.87 6.23 5.18 4.46 4.80 6.42 -22.13%
EY 22.68 17.04 16.04 19.31 22.44 20.83 15.58 28.41%
DY 0.00 3.95 5.19 7.89 0.00 5.95 6.60 -
P/NAPS 0.56 0.61 0.63 0.63 0.48 0.41 0.51 6.42%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 23/08/05 30/05/05 24/02/05 30/11/04 24/08/04 26/05/04 -
Price 1.27 1.27 1.34 1.30 1.17 0.83 0.92 -
P/RPS 0.23 0.28 0.29 0.26 0.25 0.23 0.27 -10.12%
P/EPS 4.41 5.60 6.19 5.06 5.21 4.74 5.85 -17.15%
EY 22.68 17.84 16.16 19.75 19.18 21.08 17.10 20.69%
DY 0.00 4.13 5.22 8.08 0.00 6.02 7.25 -
P/NAPS 0.56 0.58 0.63 0.62 0.56 0.41 0.46 13.99%

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