[RKI] QoQ TTM 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- -21.39%
YoY- -48.23%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 212,325 198,090 188,033 185,820 192,416 191,246 183,898 10.04%
PBT 11,763 10,244 8,323 9,232 11,679 14,622 17,304 -22.66%
Tax -2,604 -1,866 -1,224 -1,284 -1,568 -1,956 -2,273 9.47%
NP 9,159 8,378 7,099 7,948 10,111 12,666 15,031 -28.10%
-
NP to SH 9,159 8,378 7,099 7,948 10,111 12,666 15,448 -29.40%
-
Tax Rate 22.14% 18.22% 14.71% 13.91% 13.43% 13.38% 13.14% -
Total Cost 203,166 189,712 180,934 177,872 182,305 178,580 168,867 13.10%
-
Net Worth 127,825 129,623 126,390 64,152 120,761 127,282 118,830 4.98%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 6,452 7,856 4,632 4,632 9,230 7,590 7,590 -10.25%
Div Payout % 70.45% 93.78% 65.25% 58.28% 91.29% 59.93% 49.13% -
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 127,825 129,623 126,390 64,152 120,761 127,282 118,830 4.98%
NOSH 64,558 64,489 64,392 64,152 63,894 67,345 63,665 0.93%
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 4.31% 4.23% 3.78% 4.28% 5.25% 6.62% 8.17% -
ROE 7.17% 6.46% 5.62% 12.39% 8.37% 9.95% 13.00% -
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 328.89 307.17 292.01 289.65 301.15 283.98 288.85 9.03%
EPS 14.19 12.99 11.02 12.39 15.82 18.81 24.26 -30.03%
DPS 10.00 12.25 7.19 7.22 14.45 11.27 11.92 -11.03%
NAPS 1.98 2.01 1.9628 1.00 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 108.50 101.23 96.09 94.96 98.33 97.73 93.97 10.04%
EPS 4.68 4.28 3.63 4.06 5.17 6.47 7.89 -29.38%
DPS 3.30 4.01 2.37 2.37 4.72 3.88 3.88 -10.22%
NAPS 0.6532 0.6624 0.6459 0.3278 0.6171 0.6504 0.6072 4.98%
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 0.31 0.38 0.44 0.50 0.50 0.56 0.60 -35.58%
P/EPS 7.12 9.01 11.61 11.70 9.54 8.51 7.13 -0.09%
EY 14.05 11.10 8.61 8.54 10.48 11.75 14.03 0.09%
DY 9.90 10.47 5.62 4.98 9.57 7.04 6.89 27.30%
P/NAPS 0.51 0.58 0.65 1.45 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 - -
Price 0.92 1.02 1.19 1.19 1.28 1.53 0.00 -
P/RPS 0.28 0.33 0.41 0.41 0.43 0.54 0.00 -
P/EPS 6.48 7.85 10.79 9.61 8.09 8.14 0.00 -
EY 15.42 12.74 9.26 10.41 12.36 12.29 0.00 -
DY 10.87 12.01 6.05 6.07 11.29 7.37 0.00 -
P/NAPS 0.46 0.51 0.61 1.19 0.68 0.81 0.00 -

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