[RKI] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -19.73%
YoY- 23.9%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 437,090 425,036 356,710 350,506 354,326 352,960 293,468 30.32%
PBT 17,708 20,376 19,394 17,280 21,964 18,904 15,219 10.59%
Tax 416 872 126 -406 -570 -240 -584 -
NP 18,124 21,248 19,520 16,873 21,394 18,664 14,635 15.27%
-
NP to SH 19,078 21,496 19,857 17,286 21,536 18,664 14,635 19.27%
-
Tax Rate -2.35% -4.28% -0.65% 2.35% 2.60% 1.27% 3.84% -
Total Cost 418,966 403,788 337,190 333,633 332,932 334,296 278,833 31.08%
-
Net Worth 160,063 162,062 156,137 149,667 157,343 146,460 141,348 8.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,664 - 4,405 5,871 8,806 - 3,390 127.39%
Div Payout % 61.14% - 22.19% 33.97% 40.89% - 23.17% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 160,063 162,062 156,137 149,667 157,343 146,460 141,348 8.61%
NOSH 64,802 64,825 64,787 64,760 64,750 64,805 64,586 0.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.15% 5.00% 5.47% 4.81% 6.04% 5.29% 4.99% -
ROE 11.92% 13.26% 12.72% 11.55% 13.69% 12.74% 10.35% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 674.49 655.67 550.59 541.24 547.22 544.64 454.38 30.03%
EPS 29.44 33.16 30.60 26.69 33.26 28.80 22.66 19.00%
DPS 18.00 0.00 6.80 9.07 13.60 0.00 5.25 126.86%
NAPS 2.47 2.50 2.41 2.3111 2.43 2.26 2.1885 8.37%
Adjusted Per Share Value based on latest NOSH - 64,808
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 223.36 217.20 182.28 179.11 181.06 180.36 149.96 30.32%
EPS 9.75 10.98 10.15 8.83 11.01 9.54 7.48 19.26%
DPS 5.96 0.00 2.25 3.00 4.50 0.00 1.73 127.59%
NAPS 0.8179 0.8281 0.7979 0.7648 0.804 0.7484 0.7223 8.61%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.17 1.13 1.15 1.22 1.19 1.27 1.33 -
P/RPS 0.17 0.17 0.21 0.23 0.22 0.23 0.29 -29.88%
P/EPS 3.97 3.41 3.75 4.57 3.58 4.41 5.87 -22.89%
EY 25.16 29.35 26.65 21.88 27.95 22.68 17.04 29.57%
DY 15.38 0.00 5.91 7.43 11.43 0.00 3.95 146.88%
P/NAPS 0.47 0.45 0.48 0.53 0.49 0.56 0.61 -15.91%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 25/08/06 14/06/06 27/02/06 25/11/05 23/08/05 -
Price 1.26 1.21 1.13 1.15 1.17 1.27 1.27 -
P/RPS 0.19 0.18 0.21 0.21 0.21 0.23 0.28 -22.72%
P/EPS 4.28 3.65 3.69 4.31 3.52 4.41 5.60 -16.36%
EY 23.37 27.40 27.12 23.21 28.43 22.68 17.84 19.66%
DY 14.29 0.00 6.02 7.88 11.62 0.00 4.13 128.24%
P/NAPS 0.51 0.48 0.47 0.50 0.48 0.56 0.58 -8.19%

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