[RKI] YoY TTM Result on 30-Sep-2001 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 3.58%
YoY- 7.75%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 31/12/00 31/12/99 CAGR
Revenue 282,309 198,090 191,246 153,691 157,325 161,023 72,892 -1.41%
PBT 13,866 10,244 14,622 15,863 16,353 16,817 7,883 -0.59%
Tax -534 -1,866 -1,956 -1,180 -2,726 -3,253 -1,118 0.78%
NP 13,332 8,378 12,666 14,683 13,627 13,564 6,765 -0.71%
-
NP to SH 13,332 8,378 12,666 14,683 13,627 13,564 6,765 -0.71%
-
Tax Rate 3.85% 18.22% 13.38% 7.44% 16.67% 19.34% 14.18% -
Total Cost 268,977 189,712 178,580 139,008 143,698 147,459 66,127 -1.46%
-
Net Worth 135,294 129,623 127,282 63,047 71,999 96,809 86,414 -0.47%
Dividend
31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 31/12/00 31/12/99 CAGR
Div 6,610 7,856 7,590 4,961 - - - -100.00%
Div Payout % 49.58% 93.78% 59.93% 33.79% - - - -
Equity
31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 31/12/00 31/12/99 CAGR
Net Worth 135,294 129,623 127,282 63,047 71,999 96,809 86,414 -0.47%
NOSH 64,426 64,489 67,345 63,047 35,999 35,987 36,006 -0.61%
Ratio Analysis
31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 31/12/00 31/12/99 CAGR
NP Margin 4.72% 4.23% 6.62% 9.55% 8.66% 8.42% 9.28% -
ROE 9.85% 6.46% 9.95% 23.29% 18.93% 14.01% 7.83% -
Per Share
31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 31/12/00 31/12/99 CAGR
RPS 438.19 307.17 283.98 243.77 437.01 447.44 202.44 -0.80%
EPS 20.69 12.99 18.81 23.29 37.85 37.69 18.79 -0.10%
DPS 10.25 12.25 11.27 7.87 0.00 0.00 0.00 -100.00%
NAPS 2.10 2.01 1.89 1.00 2.00 2.6901 2.40 0.14%
Adjusted Per Share Value based on latest NOSH - 63,047
31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 31/12/00 31/12/99 CAGR
RPS 144.72 101.55 98.04 78.79 80.65 82.55 37.37 -1.41%
EPS 6.83 4.29 6.49 7.53 6.99 6.95 3.47 -0.70%
DPS 3.39 4.03 3.89 2.54 0.00 0.00 0.00 -100.00%
NAPS 0.6936 0.6645 0.6525 0.3232 0.3691 0.4963 0.443 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 27/09/01 29/09/00 26/12/00 - -
Price 1.33 1.17 1.60 1.23 2.15 2.27 0.00 -
P/RPS 0.30 0.38 0.56 0.50 0.49 0.51 0.00 -100.00%
P/EPS 6.43 9.01 8.51 5.28 5.68 6.02 0.00 -100.00%
EY 15.56 11.10 11.75 18.93 17.61 16.60 0.00 -100.00%
DY 7.71 10.47 7.04 6.40 0.00 0.00 0.00 -100.00%
P/NAPS 0.63 0.58 0.85 1.23 1.08 0.84 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 31/12/00 31/12/99 CAGR
Date 24/02/05 19/02/04 28/02/03 27/02/02 27/11/00 27/02/01 - -
Price 1.30 1.02 1.53 1.41 2.07 2.55 0.00 -
P/RPS 0.30 0.33 0.54 0.58 0.47 0.57 0.00 -100.00%
P/EPS 6.28 7.85 8.14 6.05 5.47 6.77 0.00 -100.00%
EY 15.92 12.74 12.29 16.52 18.29 14.78 0.00 -100.00%
DY 7.88 12.01 7.37 5.58 0.00 0.00 0.00 -100.00%
P/NAPS 0.62 0.51 0.81 1.41 1.04 0.95 0.00 -100.00%

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