[RKI] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 36.65%
YoY- 4.69%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 140,978 101,025 54,117 174,049 122,612 83,829 83,829 41.46%
PBT 7,489 6,782 4,930 17,590 12,858 9,208 9,208 -12.88%
Tax -1,100 -1,000 -900 -2,267 -1,645 -1,157 -1,157 -3.31%
NP 6,389 5,782 4,030 15,323 11,213 8,051 8,051 -14.29%
-
NP to SH 6,389 6,782 4,030 15,323 11,213 9,208 8,051 -14.29%
-
Tax Rate 14.69% 14.74% 18.26% 12.89% 12.79% 12.57% 12.57% -
Total Cost 134,589 95,243 50,087 158,726 111,399 75,778 75,778 46.71%
-
Net Worth 120,872 141,478 118,830 112,372 112,287 0 109,324 6.93%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 6,133 - 3,826 4,598 - - - -
Div Payout % 96.00% - 94.94% 30.01% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 120,872 141,478 118,830 112,372 112,287 0 109,324 6.93%
NOSH 63,953 74,856 63,665 63,423 62,994 72,963 62,996 1.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.53% 5.72% 7.45% 8.80% 9.15% 9.60% 9.60% -
ROE 5.29% 4.79% 3.39% 13.64% 9.99% 0.00% 7.36% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 220.44 134.96 85.00 274.43 194.64 114.89 133.07 40.04%
EPS 9.99 9.06 6.33 24.16 17.80 12.62 12.78 -15.15%
DPS 9.59 0.00 6.01 7.25 0.00 0.00 0.00 -
NAPS 1.89 1.89 1.8665 1.7718 1.7825 0.00 1.7354 5.85%
Adjusted Per Share Value based on latest NOSH - 63,425
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 72.27 51.79 27.74 89.22 62.85 42.97 42.97 41.47%
EPS 3.28 3.48 2.07 7.86 5.75 4.72 4.13 -14.25%
DPS 3.14 0.00 1.96 2.36 0.00 0.00 0.00 -
NAPS 0.6196 0.7253 0.6092 0.5761 0.5756 0.00 0.5604 6.93%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.51 1.60 1.73 1.72 1.61 1.28 1.23 -
P/RPS 0.69 1.19 2.04 0.63 0.83 1.11 0.92 -17.46%
P/EPS 15.12 17.66 27.33 7.12 9.04 10.14 9.62 35.21%
EY 6.62 5.66 3.66 14.05 11.06 9.86 10.39 -25.97%
DY 6.35 0.00 3.47 4.22 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.93 0.97 0.90 0.00 0.71 8.28%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 28/11/02 29/08/02 31/05/02 - 27/02/02 -
Price 1.28 1.53 1.73 1.87 1.79 0.00 1.41 -
P/RPS 0.58 1.13 2.04 0.68 0.92 0.00 1.06 -33.12%
P/EPS 12.81 16.89 27.33 7.74 10.06 0.00 11.03 10.49%
EY 7.80 5.92 3.66 12.92 9.94 0.00 9.06 -9.50%
DY 7.49 0.00 3.47 3.88 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 0.93 1.06 1.00 0.00 0.81 -11.01%

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