[RKI] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 14.37%
YoY- 25.9%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 216,468 174,049 163,482 167,658 167,658 150,254 151,274 26.95%
PBT 19,720 17,590 17,144 18,416 18,416 15,607 15,706 16.36%
Tax -3,600 -2,267 -2,193 -2,314 -2,314 -970 -2,921 14.93%
NP 16,120 15,323 14,950 16,102 16,102 14,637 12,785 16.69%
-
NP to SH 16,120 15,323 14,950 18,416 16,102 14,637 12,785 16.69%
-
Tax Rate 18.26% 12.89% 12.79% 12.57% 12.57% 6.22% 18.60% -
Total Cost 200,348 158,726 148,532 151,556 151,556 135,617 138,489 27.88%
-
Net Worth 118,830 112,372 112,287 0 109,324 57,688 98,935 12.98%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 15,305 4,598 - - - 1,259 - -
Div Payout % 94.94% 30.01% - - - 8.61% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 118,830 112,372 112,287 0 109,324 57,688 98,935 12.98%
NOSH 63,665 63,423 62,994 72,963 62,996 35,998 35,994 46.20%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.45% 8.80% 9.15% 9.60% 9.60% 9.74% 8.45% -
ROE 13.57% 13.64% 13.31% 0.00% 14.73% 25.37% 12.92% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 340.01 274.43 259.52 229.78 266.14 417.38 420.27 -13.16%
EPS 25.32 24.16 23.73 25.24 25.56 23.08 35.52 -20.18%
DPS 24.04 7.25 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.8665 1.7718 1.7825 0.00 1.7354 1.6025 2.7486 -22.72%
Adjusted Per Share Value based on latest NOSH - 70,294
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 111.11 89.33 83.91 86.05 86.05 77.12 77.64 26.96%
EPS 8.27 7.86 7.67 9.45 8.26 7.51 6.56 16.68%
DPS 7.86 2.36 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.6099 0.5768 0.5763 0.00 0.5611 0.2961 0.5078 12.97%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.73 1.72 1.61 1.28 1.23 2.27 2.52 -
P/RPS 0.51 0.63 0.62 0.56 0.46 0.54 0.60 -10.25%
P/EPS 6.83 7.12 6.78 5.07 4.81 5.58 7.09 -2.45%
EY 14.64 14.05 14.74 19.72 20.78 17.91 14.10 2.53%
DY 13.90 4.22 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.93 0.97 0.90 0.00 0.71 1.42 0.92 0.72%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 - 27/02/02 28/08/01 29/05/01 -
Price 1.73 1.87 1.79 0.00 1.41 1.29 2.32 -
P/RPS 0.51 0.68 0.69 0.00 0.53 0.31 0.55 -4.90%
P/EPS 6.83 7.74 7.54 0.00 5.52 3.17 6.53 3.03%
EY 14.64 12.92 13.26 0.00 18.13 31.52 15.31 -2.93%
DY 13.90 3.88 0.00 0.00 0.00 2.71 0.00 -
P/NAPS 0.93 1.06 1.00 0.00 0.81 0.80 0.84 7.01%

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