[RKI] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -54.21%
YoY- 128.67%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 83,589 75,809 68,723 54,188 56,965 56,330 44,842 51.17%
PBT 4,823 4,046 2,771 2,226 3,773 4,021 1,743 96.49%
Tax -165 -430 899 -838 -742 -840 -184 -6.97%
NP 4,658 3,616 3,670 1,388 3,031 3,181 1,559 106.75%
-
NP to SH 4,658 3,616 3,670 1,388 3,031 3,181 1,559 106.75%
-
Tax Rate 3.42% 10.63% -32.44% 37.65% 19.67% 20.89% 10.56% -
Total Cost 78,931 72,193 65,053 52,800 53,934 53,149 43,283 48.99%
-
Net Worth 135,294 134,069 128,878 127,825 129,623 126,390 64,152 64.08%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,382 - - 3,227 - - - -
Div Payout % 72.61% - - 232.56% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 135,294 134,069 128,878 127,825 129,623 126,390 64,152 64.08%
NOSH 64,426 64,456 64,439 64,558 64,489 64,392 64,152 0.28%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.57% 4.77% 5.34% 2.56% 5.32% 5.65% 3.48% -
ROE 3.44% 2.70% 2.85% 1.09% 2.34% 2.52% 2.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 129.74 117.61 106.65 83.94 88.33 87.48 69.90 50.74%
EPS 7.23 5.61 5.70 2.15 4.70 4.94 2.44 105.62%
DPS 5.25 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.10 2.08 2.00 1.98 2.01 1.9628 1.00 63.62%
Adjusted Per Share Value based on latest NOSH - 64,558
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.85 38.86 35.23 27.78 29.20 28.88 22.99 51.16%
EPS 2.39 1.85 1.88 0.71 1.55 1.63 0.80 106.74%
DPS 1.73 0.00 0.00 1.65 0.00 0.00 0.00 -
NAPS 0.6936 0.6873 0.6607 0.6553 0.6645 0.6479 0.3289 64.07%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.33 1.00 0.84 1.01 1.17 1.28 1.45 -
P/RPS 1.03 0.85 0.79 1.20 1.32 1.46 2.07 -37.07%
P/EPS 18.40 17.83 14.75 46.98 24.89 25.91 59.67 -54.19%
EY 5.44 5.61 6.78 2.13 4.02 3.86 1.68 118.09%
DY 3.95 0.00 0.00 4.95 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.42 0.51 0.58 0.65 1.45 -42.48%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 30/11/04 24/08/04 26/05/04 19/02/04 28/11/03 18/09/03 -
Price 1.30 1.17 0.83 0.92 1.02 1.19 1.19 -
P/RPS 1.00 0.99 0.78 1.10 1.15 1.36 1.70 -29.68%
P/EPS 17.98 20.86 14.57 42.79 21.70 24.09 48.97 -48.56%
EY 5.56 4.79 6.86 2.34 4.61 4.15 2.04 94.52%
DY 4.04 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.42 0.46 0.51 0.61 1.19 -35.12%

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