[RKI] YoY Annualized 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- -18.44%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 409,646 350,506 301,589 223,310 187,970 163,482 151,274 18.05%
PBT 10,502 17,280 14,948 13,360 9,985 17,144 15,706 -6.48%
Tax 277 -406 -996 -3,226 -1,466 -2,193 -2,921 -
NP 10,780 16,873 13,952 10,133 8,518 14,950 12,785 -2.80%
-
NP to SH 11,777 17,286 13,952 10,133 8,518 14,950 12,785 -1.35%
-
Tax Rate -2.64% 2.35% 6.66% 24.15% 14.68% 12.79% 18.60% -
Total Cost 398,866 333,633 287,637 213,177 179,452 148,532 138,489 19.27%
-
Net Worth 159,421 149,667 137,243 127,525 120,872 112,287 98,935 8.27%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 7,776 5,871 4,510 4,293 8,177 - - -
Div Payout % 66.03% 33.97% 32.33% 42.37% 96.00% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 159,421 149,667 137,243 127,525 120,872 112,287 98,935 8.27%
NOSH 64,805 64,760 64,433 64,406 63,953 62,994 35,994 10.29%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.63% 4.81% 4.63% 4.54% 4.53% 9.15% 8.45% -
ROE 7.39% 11.55% 10.17% 7.95% 7.05% 13.31% 12.92% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 632.12 541.24 468.06 346.72 293.92 259.52 420.27 7.03%
EPS 18.17 26.69 21.65 15.73 13.32 23.73 35.52 -10.56%
DPS 12.00 9.07 7.00 6.67 12.79 0.00 0.00 -
NAPS 2.46 2.3111 2.13 1.98 1.89 1.7825 2.7486 -1.83%
Adjusted Per Share Value based on latest NOSH - 64,558
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 210.00 179.68 154.60 114.48 96.36 83.81 77.55 18.05%
EPS 6.04 8.86 7.15 5.19 4.37 7.66 6.55 -1.34%
DPS 3.99 3.01 2.31 2.20 4.19 0.00 0.00 -
NAPS 0.8172 0.7672 0.7036 0.6537 0.6196 0.5756 0.5072 8.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.24 1.22 1.35 1.01 1.51 1.61 2.52 -
P/RPS 0.20 0.23 0.29 0.29 0.51 0.62 0.60 -16.72%
P/EPS 6.82 4.57 6.23 6.42 11.34 6.78 7.09 -0.64%
EY 14.66 21.88 16.04 15.58 8.82 14.74 14.10 0.65%
DY 9.68 7.43 5.19 6.60 8.47 0.00 0.00 -
P/NAPS 0.50 0.53 0.63 0.51 0.80 0.90 0.92 -9.65%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 14/06/06 30/05/05 26/05/04 30/05/03 31/05/02 29/05/01 -
Price 1.13 1.15 1.34 0.92 1.28 1.79 2.32 -
P/RPS 0.18 0.21 0.29 0.27 0.44 0.69 0.55 -16.97%
P/EPS 6.22 4.31 6.19 5.85 9.61 7.54 6.53 -0.80%
EY 16.08 23.21 16.16 17.10 10.41 13.26 15.31 0.82%
DY 10.62 7.88 5.22 7.25 9.99 0.00 0.00 -
P/NAPS 0.46 0.50 0.63 0.46 0.68 1.00 0.84 -9.54%

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