[RKI] QoQ TTM Result on 31-Mar-2003 [#3]

Stock

[RKI] RHONG KHEN INTERNATIONAL BERHAD

Announcement Date

30-May-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

31-Mar-2003 [#3]

Profit Trend

QoQ- -20.17%

YoY- -39.38%

Quarter Report

RKI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	198,090	188,033	185,820	192,416	191,246	183,898	174,050	8.98%
YoY %	5.35%	1.19%	-3.43%	0.61%	4.00%	5.66%	-	-
Horiz. %	113.81%	108.03%	106.76%	110.55%	109.88%	105.66%	100.00%	-
PBT	10,244	8,323	9,232	11,679	14,622	17,304	17,048	-28.72%
YoY %	23.08%	-9.85%	-20.95%	-20.13%	-15.50%	1.50%	-	-
Horiz. %	60.09%	48.82%	54.15%	68.51%	85.77%	101.50%	100.00%	-
Tax	-1,866	-1,224	-1,284	-1,568	-1,956	-2,273	-2,113	-7.93%
YoY %	-52.45%	4.67%	18.11%	19.84%	13.95%	-7.57%	-	-
Horiz. %	88.31%	57.93%	60.77%	74.21%	92.57%	107.57%	100.00%	-
NP	8,378	7,099	7,948	10,111	12,666	15,031	14,935	-31.91%
YoY %	18.02%	-10.68%	-21.39%	-20.17%	-15.73%	0.64%	-	-
Horiz. %	56.10%	47.53%	53.22%	67.70%	84.81%	100.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,378	7,099	7,948	10,111	12,666	15,448	15,352	-33.14%
YoY %	18.02%	-10.68%	-21.39%	-20.17%	-18.01%	0.63%	-	-
Horiz. %	54.57%	46.24%	51.77%	65.86%	82.50%	100.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.22%	14.71%	13.91%	13.43%	13.38%	13.14%	12.39%	-
YoY %	23.86%	5.75%	3.57%	0.37%	1.83%	6.05%	-	-
Horiz. %	147.05%	118.72%	112.27%	108.39%	107.99%	106.05%	100.00%	-
Total Cost	189,712	180,934	177,872	182,305	178,580	168,867	159,115	12.40%
YoY %	4.85%	1.72%	-2.43%	2.09%	5.75%	6.13%	-	-
Horiz. %	119.23%	113.71%	111.79%	114.57%	112.23%	106.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,623	126,390	64,152	120,761	127,282	118,830	63,425	60.83%
YoY %	2.56%	97.02%	-46.88%	-5.12%	7.11%	87.36%	-	-
Horiz. %	204.37%	199.27%	101.15%	190.40%	200.68%	187.36%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	7,856	4,632	4,632	9,230	7,590	7,590	11,291	-21.42%
YoY %	69.60%	0.00%	-49.82%	21.61%	0.00%	-32.78%	-	-
Horiz. %	69.58%	41.02%	41.02%	81.75%	67.22%	67.22%	100.00%	-
Div Payout %	93.78%	65.25%	58.28%	91.29%	59.93%	49.13%	73.55%	-
YoY %	43.72%	11.96%	-36.16%	52.33%	21.98%	-33.20%	-	-
Horiz. %	127.51%	88.72%	79.24%	124.12%	81.48%	66.80%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	129,623	126,390	64,152	120,761	127,282	118,830	63,425	60.83%
YoY %	2.56%	97.02%	-46.88%	-5.12%	7.11%	87.36%	-	-
Horiz. %	204.37%	199.27%	101.15%	190.40%	200.68%	187.36%	100.00%	-
NOSH	64,489	64,392	64,152	63,894	67,345	63,665	63,425	1.11%
YoY %	0.15%	0.37%	0.40%	-5.12%	5.78%	0.38%	-	-
Horiz. %	101.68%	101.52%	101.15%	100.74%	106.18%	100.38%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	4.23%	3.78%	4.28%	5.25%	6.62%	8.17%	8.58%	-
YoY %	11.90%	-11.68%	-18.48%	-20.69%	-18.97%	-4.78%	-	-
Horiz. %	49.30%	44.06%	49.88%	61.19%	77.16%	95.22%	100.00%	-
ROE	6.46%	5.62%	12.39%	8.37%	9.95%	13.00%	24.20%	-
YoY %	14.95%	-54.64%	48.03%	-15.88%	-23.46%	-46.28%	-	-
Horiz. %	26.69%	23.22%	51.20%	34.59%	41.12%	53.72%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	307.17	292.01	289.65	301.15	283.98	288.85	274.41	7.78%
YoY %	5.19%	0.81%	-3.82%	6.05%	-1.69%	5.26%	-	-
Horiz. %	111.94%	106.41%	105.55%	109.74%	103.49%	105.26%	100.00%	-
EPS	12.99	11.02	12.39	15.82	18.81	24.26	24.20	-33.87%
YoY %	17.88%	-11.06%	-21.68%	-15.90%	-22.46%	0.25%	-	-
Horiz. %	53.68%	45.54%	51.20%	65.37%	77.73%	100.25%	100.00%	-
DPS	12.25	7.19	7.22	14.45	11.27	11.92	17.80	-21.99%
YoY %	70.38%	-0.42%	-50.03%	28.22%	-5.45%	-33.03%	-	-
Horiz. %	68.82%	40.39%	40.56%	81.18%	63.31%	66.97%	100.00%	-
NAPS	2.01	1.9628	1.00	1.89	1.89	1.8665	1.00	59.06%
YoY %	2.40%	96.28%	-47.09%	0.00%	1.26%	86.65%	-	-
Horiz. %	201.00%	196.28%	100.00%	189.00%	189.00%	186.65%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 63,894
RPS	101.55	96.39	95.26	98.64	98.04	94.27	89.22	8.98%
YoY %	5.35%	1.19%	-3.43%	0.61%	4.00%	5.66%	-	-
Horiz. %	113.82%	108.04%	106.77%	110.56%	109.89%	105.66%	100.00%	-
EPS	4.29	3.64	4.07	5.18	6.49	7.92	7.87	-33.19%
YoY %	17.86%	-10.57%	-21.43%	-20.18%	-18.06%	0.64%	-	-
Horiz. %	54.51%	46.25%	51.72%	65.82%	82.47%	100.64%	100.00%	-
DPS	4.03	2.37	2.37	4.73	3.89	3.89	5.79	-21.40%
YoY %	70.04%	0.00%	-49.89%	21.59%	0.00%	-32.82%	-	-
Horiz. %	69.60%	40.93%	40.93%	81.69%	67.18%	67.18%	100.00%	-
NAPS	0.6645	0.6479	0.3289	0.6191	0.6525	0.6092	0.3251	60.84%
YoY %	2.56%	96.99%	-46.87%	-5.12%	7.11%	87.39%	-	-
Horiz. %	204.40%	199.29%	101.17%	190.43%	200.71%	187.39%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	1.17	1.28	1.45	1.51	1.60	1.73	1.72	-
P/RPS	0.38	0.44	0.50	0.50	0.56	0.60	0.63	-28.54%
YoY %	-13.64%	-12.00%	0.00%	-10.71%	-6.67%	-4.76%	-	-
Horiz. %	60.32%	69.84%	79.37%	79.37%	88.89%	95.24%	100.00%	-
P/EPS	9.01	11.61	11.70	9.54	8.51	7.13	7.11	17.05%
YoY %	-22.39%	-0.77%	22.64%	12.10%	19.35%	0.28%	-	-
Horiz. %	126.72%	163.29%	164.56%	134.18%	119.69%	100.28%	100.00%	-
EY	11.10	8.61	8.54	10.48	11.75	14.03	14.07	-14.58%
YoY %	28.92%	0.82%	-18.51%	-10.81%	-16.25%	-0.28%	-	-
Horiz. %	78.89%	61.19%	60.70%	74.48%	83.51%	99.72%	100.00%	-
DY	10.47	5.62	4.98	9.57	7.04	6.89	10.35	0.76%
YoY %	86.30%	12.85%	-47.96%	35.94%	2.18%	-33.43%	-	-
Horiz. %	101.16%	54.30%	48.12%	92.46%	68.02%	66.57%	100.00%	-
P/NAPS	0.58	0.65	1.45	0.80	0.85	0.93	1.72	-51.45%
YoY %	-10.77%	-55.17%	81.25%	-5.88%	-8.60%	-45.93%	-	-
Horiz. %	33.72%	37.79%	84.30%	46.51%	49.42%	54.07%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	19/02/04	28/11/03	18/09/03	30/05/03	28/02/03	-	-	-
Price	1.02	1.19	1.19	1.28	1.53	0.00	0.00	-
P/RPS	0.33	0.41	0.41	0.43	0.54	0.00	0.00	-
YoY %	-19.51%	0.00%	-4.65%	-20.37%	0.00%	0.00%	-	-
Horiz. %	61.11%	75.93%	75.93%	79.63%	100.00%	-	-	-
P/EPS	7.85	10.79	9.61	8.09	8.14	0.00	0.00	-
YoY %	-27.25%	12.28%	18.79%	-0.61%	0.00%	0.00%	-	-
Horiz. %	96.44%	132.56%	118.06%	99.39%	100.00%	-	-	-
EY	12.74	9.26	10.41	12.36	12.29	0.00	0.00	-
YoY %	37.58%	-11.05%	-15.78%	0.57%	0.00%	0.00%	-	-
Horiz. %	103.66%	75.35%	84.70%	100.57%	100.00%	-	-	-
DY	12.01	6.05	6.07	11.29	7.37	0.00	0.00	-
YoY %	98.51%	-0.33%	-46.24%	53.19%	0.00%	0.00%	-	-
Horiz. %	162.96%	82.09%	82.36%	153.19%	100.00%	-	-	-
P/NAPS	0.51	0.61	1.19	0.68	0.81	0.00	0.00	-
YoY %	-16.39%	-48.74%	75.00%	-16.05%	0.00%	0.00%	-	-
Horiz. %	62.96%	75.31%	146.91%	83.95%	100.00%	-	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos