[RKI] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 23.05%
YoY- 41.8%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 409,860 356,711 293,467 236,206 185,820 174,050 150,503 18.16%
PBT 8,854 19,394 15,218 12,791 9,232 17,048 15,701 -9.10%
Tax -70 126 -584 -1,521 -1,284 -2,113 -1,526 -40.15%
NP 8,784 19,520 14,634 11,270 7,948 14,935 14,175 -7.66%
-
NP to SH 10,345 19,857 14,634 11,270 7,948 15,352 14,175 -5.11%
-
Tax Rate 0.79% -0.65% 3.84% 11.89% 13.91% 12.39% 9.72% -
Total Cost 401,076 337,191 278,833 224,936 177,872 159,115 136,328 19.69%
-
Net Worth 163,529 129,550 129,142 128,878 64,152 63,425 57,702 18.95%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 6,762 6,452 4,632 11,291 1,260 -
Div Payout % - - 46.21% 57.25% 58.28% 73.55% 8.89% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 163,529 129,550 129,142 128,878 64,152 63,425 57,702 18.95%
NOSH 64,892 64,775 64,571 64,439 64,152 63,425 36,007 10.30%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.14% 5.47% 4.99% 4.77% 4.28% 8.58% 9.42% -
ROE 6.33% 15.33% 11.33% 8.74% 12.39% 24.20% 24.57% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 631.60 550.69 454.48 366.56 289.65 274.41 417.97 7.11%
EPS 15.94 30.66 22.66 17.49 12.39 24.20 39.37 -13.98%
DPS 0.00 0.00 10.50 10.00 7.22 17.80 3.50 -
NAPS 2.52 2.00 2.00 2.00 1.00 1.00 1.6025 7.83%
Adjusted Per Share Value based on latest NOSH - 64,439
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 209.44 182.28 149.96 120.70 94.96 88.94 76.91 18.16%
EPS 5.29 10.15 7.48 5.76 4.06 7.84 7.24 -5.09%
DPS 0.00 0.00 3.46 3.30 2.37 5.77 0.64 -
NAPS 0.8356 0.662 0.6599 0.6586 0.3278 0.3241 0.2949 18.94%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.09 1.15 1.33 0.84 1.45 1.72 2.27 -
P/RPS 0.17 0.21 0.29 0.23 0.50 0.63 0.54 -17.51%
P/EPS 6.84 3.75 5.87 4.80 11.70 7.11 5.77 2.87%
EY 14.63 26.66 17.04 20.82 8.54 14.07 17.34 -2.79%
DY 0.00 0.00 7.89 11.90 4.98 10.35 1.54 -
P/NAPS 0.43 0.58 0.67 0.42 1.45 1.72 1.42 -18.04%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 25/08/06 23/08/05 24/08/04 18/09/03 - 28/08/01 -
Price 0.88 1.13 1.27 0.83 1.19 0.00 1.29 -
P/RPS 0.14 0.21 0.28 0.23 0.41 0.00 0.31 -12.40%
P/EPS 5.52 3.69 5.60 4.75 9.61 0.00 3.28 9.05%
EY 18.12 27.13 17.85 21.07 10.41 0.00 30.52 -8.31%
DY 0.00 0.00 8.27 12.05 6.07 0.00 2.71 -
P/NAPS 0.35 0.57 0.64 0.42 1.19 0.00 0.80 -12.86%

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