[RKI] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 24.4%
YoY- -48.13%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 167,483 113,295 56,330 185,820 140,978 101,025 54,117 112.22%
PBT 10,020 7,794 4,021 9,232 7,489 6,782 4,930 60.38%
Tax -2,420 -1,582 -840 -1,284 -1,100 -1,000 -900 93.25%
NP 7,600 6,212 3,181 7,948 6,389 5,782 4,030 52.58%
-
NP to SH 7,600 6,212 3,181 7,948 6,389 6,782 4,030 52.58%
-
Tax Rate 24.15% 20.30% 20.89% 13.91% 14.69% 14.74% 18.26% -
Total Cost 159,883 107,083 53,149 177,872 134,589 95,243 50,087 116.64%
-
Net Worth 127,525 129,524 126,390 123,052 120,872 141,478 118,830 4.81%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,220 - - 4,646 6,133 - 3,826 -10.85%
Div Payout % 42.37% - - 58.46% 96.00% - 94.94% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 127,525 129,524 126,390 123,052 120,872 141,478 118,830 4.81%
NOSH 64,406 64,439 64,392 64,089 63,953 74,856 63,665 0.77%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.54% 5.48% 5.65% 4.28% 4.53% 5.72% 7.45% -
ROE 5.96% 4.80% 2.52% 6.46% 5.29% 4.79% 3.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 260.04 175.82 87.48 289.94 220.44 134.96 85.00 110.59%
EPS 11.80 9.64 4.94 12.46 9.99 9.06 6.33 51.40%
DPS 5.00 0.00 0.00 7.25 9.59 0.00 6.01 -11.53%
NAPS 1.98 2.01 1.9628 1.92 1.89 1.89 1.8665 4.01%
Adjusted Per Share Value based on latest NOSH - 64,152
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 85.58 57.89 28.78 94.96 72.04 51.62 27.65 112.23%
EPS 3.88 3.17 1.63 4.06 3.26 3.47 2.06 52.45%
DPS 1.65 0.00 0.00 2.37 3.13 0.00 1.96 -10.83%
NAPS 0.6517 0.6619 0.6459 0.6288 0.6177 0.723 0.6072 4.82%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.01 1.17 1.28 1.45 1.51 1.60 1.73 -
P/RPS 0.39 0.67 1.46 0.50 0.69 1.19 2.04 -66.78%
P/EPS 8.56 12.14 25.91 11.69 15.12 17.66 27.33 -53.84%
EY 11.68 8.24 3.86 8.55 6.62 5.66 3.66 116.60%
DY 4.95 0.00 0.00 5.00 6.35 0.00 3.47 26.69%
P/NAPS 0.51 0.58 0.65 0.76 0.80 0.85 0.93 -32.97%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 19/02/04 28/11/03 18/09/03 30/05/03 28/02/03 28/11/02 -
Price 0.92 1.02 1.19 1.19 1.28 1.53 1.73 -
P/RPS 0.35 0.58 1.36 0.41 0.58 1.13 2.04 -69.09%
P/EPS 7.80 10.58 24.09 9.60 12.81 16.89 27.33 -56.61%
EY 12.83 9.45 4.15 10.42 7.80 5.92 3.66 130.58%
DY 5.43 0.00 0.00 6.09 7.49 0.00 3.47 34.74%
P/NAPS 0.46 0.51 0.61 0.62 0.68 0.81 0.93 -37.42%

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