[RKI] QoQ Cumulative Quarter Result on 30-Sep-2001 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -45.0%
YoY- 10.08%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 174,049 122,612 83,829 83,829 150,254 113,456 81,913 65.50%
PBT 17,590 12,858 9,208 9,208 15,607 11,780 8,930 57.33%
Tax -2,267 -1,645 -1,157 -1,157 -970 -2,191 -1,616 25.39%
NP 15,323 11,213 8,051 8,051 14,637 9,589 7,314 63.95%
-
NP to SH 15,323 11,213 9,208 8,051 14,637 9,589 7,314 63.95%
-
Tax Rate 12.89% 12.79% 12.57% 12.57% 6.22% 18.60% 18.10% -
Total Cost 158,726 111,399 75,778 75,778 135,617 103,867 74,599 65.65%
-
Net Worth 112,372 112,287 0 109,324 57,688 98,935 96,827 10.46%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 4,598 - - - 1,259 - - -
Div Payout % 30.01% - - - 8.61% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 112,372 112,287 0 109,324 57,688 98,935 96,827 10.46%
NOSH 63,423 62,994 72,963 62,996 35,998 35,994 35,994 46.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 8.80% 9.15% 9.60% 9.60% 9.74% 8.45% 8.93% -
ROE 13.64% 9.99% 0.00% 7.36% 25.37% 9.69% 7.55% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 274.43 194.64 114.89 133.07 417.38 315.20 227.57 13.33%
EPS 24.16 17.80 12.62 12.78 23.08 26.64 20.32 12.26%
DPS 7.25 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.7718 1.7825 0.00 1.7354 1.6025 2.7486 2.6901 -24.35%
Adjusted Per Share Value based on latest NOSH - 63,047
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 89.22 62.85 42.97 42.97 77.02 58.16 41.99 65.50%
EPS 7.86 5.75 4.72 4.13 7.50 4.92 3.75 64.00%
DPS 2.36 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.5761 0.5756 0.00 0.5604 0.2957 0.5072 0.4964 10.46%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.72 1.61 1.28 1.23 2.27 2.52 2.27 -
P/RPS 0.63 0.83 1.11 0.92 0.54 0.80 1.00 -26.57%
P/EPS 7.12 9.04 10.14 9.62 5.58 9.46 11.17 -25.99%
EY 14.05 11.06 9.86 10.39 17.91 10.57 8.95 35.18%
DY 4.22 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.97 0.90 0.00 0.71 1.42 0.92 0.84 10.09%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 - 27/02/02 28/08/01 29/05/01 27/02/01 -
Price 1.87 1.79 0.00 1.41 1.29 2.32 2.55 -
P/RPS 0.68 0.92 0.00 1.06 0.31 0.74 1.12 -28.36%
P/EPS 7.74 10.06 0.00 11.03 3.17 8.71 12.55 -27.60%
EY 12.92 9.94 0.00 9.06 31.52 11.48 7.97 38.11%
DY 3.88 0.00 0.00 0.00 2.71 0.00 0.00 -
P/NAPS 1.06 1.00 0.00 0.81 0.80 0.84 0.95 7.59%

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