[RKI] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 5.2%
YoY- 0.11%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 185,820 187,970 202,050 216,468 174,049 163,482 167,658 7.11%
PBT 9,232 9,985 13,564 19,720 17,590 17,144 18,416 -36.97%
Tax -1,284 -1,466 -2,000 -3,600 -2,267 -2,193 -2,314 -32.54%
NP 7,948 8,518 11,564 16,120 15,323 14,950 16,102 -37.62%
-
NP to SH 7,948 8,518 13,564 16,120 15,323 14,950 18,416 -42.97%
-
Tax Rate 13.91% 14.68% 14.74% 18.26% 12.89% 12.79% 12.57% -
Total Cost 177,872 179,452 190,486 200,348 158,726 148,532 151,556 11.29%
-
Net Worth 123,052 120,872 141,478 118,830 112,372 112,287 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,646 8,177 - 15,305 4,598 - - -
Div Payout % 58.46% 96.00% - 94.94% 30.01% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 123,052 120,872 141,478 118,830 112,372 112,287 0 -
NOSH 64,089 63,953 74,856 63,665 63,423 62,994 72,963 -8.30%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.28% 4.53% 5.72% 7.45% 8.80% 9.15% 9.60% -
ROE 6.46% 7.05% 9.59% 13.57% 13.64% 13.31% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 289.94 293.92 269.92 340.01 274.43 259.52 229.78 16.81%
EPS 12.46 13.32 18.12 25.32 24.16 23.73 25.24 -37.61%
DPS 7.25 12.79 0.00 24.04 7.25 0.00 0.00 -
NAPS 1.92 1.89 1.89 1.8665 1.7718 1.7825 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,665
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 95.38 96.48 103.71 111.11 89.33 83.91 86.05 7.12%
EPS 4.08 4.37 6.96 8.27 7.86 7.67 9.45 -42.96%
DPS 2.38 4.20 0.00 7.86 2.36 0.00 0.00 -
NAPS 0.6316 0.6204 0.7262 0.6099 0.5768 0.5763 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.45 1.51 1.60 1.73 1.72 1.61 1.28 -
P/RPS 0.50 0.51 0.59 0.51 0.63 0.62 0.56 -7.29%
P/EPS 11.69 11.34 8.83 6.83 7.12 6.78 5.07 74.79%
EY 8.55 8.82 11.33 14.64 14.05 14.74 19.72 -42.80%
DY 5.00 8.47 0.00 13.90 4.22 0.00 0.00 -
P/NAPS 0.76 0.80 0.85 0.93 0.97 0.90 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 18/09/03 30/05/03 28/02/03 28/11/02 29/08/02 31/05/02 - -
Price 1.19 1.28 1.53 1.73 1.87 1.79 0.00 -
P/RPS 0.41 0.44 0.57 0.51 0.68 0.69 0.00 -
P/EPS 9.60 9.61 8.44 6.83 7.74 7.54 0.00 -
EY 10.42 10.41 11.84 14.64 12.92 13.26 0.00 -
DY 6.09 9.99 0.00 13.90 3.88 0.00 0.00 -
P/NAPS 0.62 0.68 0.81 0.93 1.06 1.00 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