[RKI] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -2.36%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Revenue 437,090 354,326 318,796 226,590 202,050 167,658 167,658 21.11%
PBT 17,708 21,964 17,738 15,588 13,564 18,416 18,416 -0.78%
Tax 416 -570 -1,190 -3,164 -2,000 -2,314 -2,314 -
NP 18,124 21,394 16,548 12,424 11,564 16,102 16,102 2.39%
-
NP to SH 19,078 21,536 16,548 12,424 13,564 16,102 18,416 0.70%
-
Tax Rate -2.35% 2.60% 6.71% 20.30% 14.74% 12.57% 12.57% -
Total Cost 418,966 332,932 302,248 214,166 190,486 151,556 151,556 22.53%
-
Net Worth 160,063 157,343 135,322 129,524 141,478 109,324 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Div 11,664 8,806 6,766 - - - - -
Div Payout % 61.14% 40.89% 40.89% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Net Worth 160,063 157,343 135,322 129,524 141,478 109,324 0 -
NOSH 64,802 64,750 64,439 64,439 74,856 62,996 72,963 -2.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
NP Margin 4.15% 6.04% 5.19% 5.48% 5.72% 9.60% 9.60% -
ROE 11.92% 13.69% 12.23% 9.59% 9.59% 14.73% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
RPS 674.49 547.22 494.72 351.63 269.92 266.14 229.78 24.01%
EPS 29.44 33.26 25.68 19.28 18.12 25.56 25.24 3.12%
DPS 18.00 13.60 10.50 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.43 2.10 2.01 1.89 1.7354 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,489
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
RPS 223.36 181.06 162.91 115.79 103.25 85.67 85.67 21.11%
EPS 9.75 11.01 8.46 6.35 6.93 8.23 9.41 0.71%
DPS 5.96 4.50 3.46 0.00 0.00 0.00 0.00 -
NAPS 0.8179 0.804 0.6915 0.6619 0.723 0.5587 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 27/09/01 31/12/01 -
Price 1.17 1.19 1.33 1.17 1.60 1.23 1.28 -
P/RPS 0.17 0.22 0.27 0.33 0.59 0.46 0.56 -21.20%
P/EPS 3.97 3.58 5.18 6.07 8.83 4.81 5.07 -4.77%
EY 25.16 27.95 19.31 16.48 11.33 20.78 19.72 4.99%
DY 15.38 11.43 7.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.63 0.58 0.85 0.71 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Date 28/02/07 27/02/06 24/02/05 19/02/04 28/02/03 27/02/02 - -
Price 1.26 1.17 1.30 1.02 1.53 1.41 0.00 -
P/RPS 0.19 0.21 0.26 0.29 0.57 0.53 0.00 -
P/EPS 4.28 3.52 5.06 5.29 8.44 5.52 0.00 -
EY 23.37 28.43 19.75 18.90 11.84 18.13 0.00 -
DY 14.29 11.62 8.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.62 0.51 0.81 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