[RKI] YoY Annualized 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- -6.7%
YoY- -48.13%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 356,710 293,468 236,206 185,820 174,049 150,254 151,753 15.30%
PBT 19,394 15,219 12,791 9,232 17,590 15,607 15,676 3.60%
Tax 126 -584 -1,521 -1,284 -2,267 -970 -2,199 -
NP 19,520 14,635 11,270 7,948 15,323 14,637 13,477 6.36%
-
NP to SH 19,857 14,635 11,270 7,948 15,323 14,637 13,477 6.66%
-
Tax Rate -0.65% 3.84% 11.89% 13.91% 12.89% 6.22% 14.03% -
Total Cost 337,190 278,833 224,936 177,872 158,726 135,617 138,276 16.00%
-
Net Worth 156,137 141,348 130,763 123,052 112,372 57,688 91,790 9.25%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,405 3,390 3,220 4,646 4,598 1,259 - -
Div Payout % 22.19% 23.17% 28.58% 58.46% 30.01% 8.61% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 156,137 141,348 130,763 123,052 112,372 57,688 91,790 9.25%
NOSH 64,787 64,586 64,415 64,089 63,423 35,998 35,996 10.28%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.47% 4.99% 4.77% 4.28% 8.80% 9.74% 8.88% -
ROE 12.72% 10.35% 8.62% 6.46% 13.64% 25.37% 14.68% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 550.59 454.38 366.69 289.94 274.43 417.38 421.58 4.54%
EPS 30.60 22.66 17.49 12.46 24.16 23.08 37.44 -3.30%
DPS 6.80 5.25 5.00 7.25 7.25 3.50 0.00 -
NAPS 2.41 2.1885 2.03 1.92 1.7718 1.6025 2.55 -0.93%
Adjusted Per Share Value based on latest NOSH - 64,152
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 182.28 149.96 120.70 94.96 88.94 76.78 77.55 15.30%
EPS 10.15 7.48 5.76 4.06 7.83 7.48 6.89 6.66%
DPS 2.25 1.73 1.65 2.37 2.35 0.64 0.00 -
NAPS 0.7979 0.7223 0.6682 0.6288 0.5742 0.2948 0.4691 9.25%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.15 1.33 0.84 1.45 1.72 2.27 2.68 -
P/RPS 0.21 0.29 0.23 0.50 0.63 0.54 0.64 -16.94%
P/EPS 3.75 5.87 4.80 11.69 7.12 5.58 7.16 -10.21%
EY 26.65 17.04 20.83 8.55 14.05 17.91 13.97 11.35%
DY 5.91 3.95 5.95 5.00 4.22 1.54 0.00 -
P/NAPS 0.48 0.61 0.41 0.76 0.97 1.42 1.05 -12.22%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 23/08/05 24/08/04 18/09/03 29/08/02 28/08/01 04/09/00 -
Price 1.13 1.27 0.83 1.19 1.87 1.29 2.57 -
P/RPS 0.21 0.28 0.23 0.41 0.68 0.31 0.61 -16.27%
P/EPS 3.69 5.60 4.74 9.60 7.74 3.17 6.86 -9.81%
EY 27.12 17.84 21.08 10.42 12.92 31.52 14.57 10.90%
DY 6.02 4.13 6.02 6.09 3.88 2.71 0.00 -
P/NAPS 0.47 0.58 0.41 0.62 1.06 0.80 1.01 -11.96%

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