[RKI] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -15.69%
YoY- 37.68%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 378,852 409,646 350,506 301,589 223,310 187,970 163,482 15.02%
PBT 1,532 10,502 17,280 14,948 13,360 9,985 17,144 -33.11%
Tax 58 277 -406 -996 -3,226 -1,466 -2,193 -
NP 1,590 10,780 16,873 13,952 10,133 8,518 14,950 -31.14%
-
NP to SH 3,754 11,777 17,286 13,952 10,133 8,518 14,950 -20.55%
-
Tax Rate -3.79% -2.64% 2.35% 6.66% 24.15% 14.68% 12.79% -
Total Cost 377,261 398,866 333,633 287,637 213,177 179,452 148,532 16.79%
-
Net Worth 156,401 159,421 149,667 137,243 127,525 120,872 112,287 5.67%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 3,538 7,776 5,871 4,510 4,293 8,177 - -
Div Payout % 94.25% 66.03% 33.97% 32.33% 42.37% 96.00% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 156,401 159,421 149,667 137,243 127,525 120,872 112,287 5.67%
NOSH 64,735 64,805 64,760 64,433 64,406 63,953 62,994 0.45%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.42% 2.63% 4.81% 4.63% 4.54% 4.53% 9.15% -
ROE 2.40% 7.39% 11.55% 10.17% 7.95% 7.05% 13.31% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 585.23 632.12 541.24 468.06 346.72 293.92 259.52 14.50%
EPS 5.80 18.17 26.69 21.65 15.73 13.32 23.73 -20.91%
DPS 5.47 12.00 9.07 7.00 6.67 12.79 0.00 -
NAPS 2.416 2.46 2.3111 2.13 1.98 1.89 1.7825 5.19%
Adjusted Per Share Value based on latest NOSH - 64,382
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 193.60 209.33 179.11 154.11 114.11 96.05 83.54 15.02%
EPS 1.92 6.02 8.83 7.13 5.18 4.35 7.64 -20.54%
DPS 1.81 3.97 3.00 2.30 2.19 4.18 0.00 -
NAPS 0.7992 0.8147 0.7648 0.7013 0.6517 0.6177 0.5738 5.67%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.77 1.24 1.22 1.35 1.01 1.51 1.61 -
P/RPS 0.13 0.20 0.23 0.29 0.29 0.51 0.62 -22.90%
P/EPS 13.28 6.82 4.57 6.23 6.42 11.34 6.78 11.84%
EY 7.53 14.66 21.88 16.04 15.58 8.82 14.74 -10.58%
DY 7.10 9.68 7.43 5.19 6.60 8.47 0.00 -
P/NAPS 0.32 0.50 0.53 0.63 0.51 0.80 0.90 -15.81%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 25/05/07 14/06/06 30/05/05 26/05/04 30/05/03 31/05/02 -
Price 0.71 1.13 1.15 1.34 0.92 1.28 1.79 -
P/RPS 0.12 0.18 0.21 0.29 0.27 0.44 0.69 -25.26%
P/EPS 12.24 6.22 4.31 6.19 5.85 9.61 7.54 8.40%
EY 8.17 16.08 23.21 16.16 17.10 10.41 13.26 -7.74%
DY 7.70 10.62 7.88 5.22 7.25 9.99 0.00 -
P/NAPS 0.29 0.46 0.50 0.63 0.46 0.68 1.00 -18.62%

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