[RKI] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -15.86%
YoY- -26.35%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 225,320 185,820 187,970 202,050 216,468 174,049 163,482 23.82%
PBT 16,084 9,232 9,985 13,564 19,720 17,590 17,144 -4.16%
Tax -3,360 -1,284 -1,466 -2,000 -3,600 -2,267 -2,193 32.86%
NP 12,724 7,948 8,518 11,564 16,120 15,323 14,950 -10.18%
-
NP to SH 12,724 7,948 8,518 13,564 16,120 15,323 14,950 -10.18%
-
Tax Rate 20.89% 13.91% 14.68% 14.74% 18.26% 12.89% 12.79% -
Total Cost 212,596 177,872 179,452 190,486 200,348 158,726 148,532 26.97%
-
Net Worth 126,390 123,052 120,872 141,478 118,830 112,372 112,287 8.19%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 4,646 8,177 - 15,305 4,598 - -
Div Payout % - 58.46% 96.00% - 94.94% 30.01% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 126,390 123,052 120,872 141,478 118,830 112,372 112,287 8.19%
NOSH 64,392 64,089 63,953 74,856 63,665 63,423 62,994 1.47%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.65% 4.28% 4.53% 5.72% 7.45% 8.80% 9.15% -
ROE 10.07% 6.46% 7.05% 9.59% 13.57% 13.64% 13.31% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 349.92 289.94 293.92 269.92 340.01 274.43 259.52 22.02%
EPS 19.76 12.46 13.32 18.12 25.32 24.16 23.73 -11.48%
DPS 0.00 7.25 12.79 0.00 24.04 7.25 0.00 -
NAPS 1.9628 1.92 1.89 1.89 1.8665 1.7718 1.7825 6.62%
Adjusted Per Share Value based on latest NOSH - 67,345
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 115.65 95.38 96.48 103.71 111.11 89.33 83.91 23.82%
EPS 6.53 4.08 4.37 6.96 8.27 7.86 7.67 -10.16%
DPS 0.00 2.38 4.20 0.00 7.86 2.36 0.00 -
NAPS 0.6487 0.6316 0.6204 0.7262 0.6099 0.5768 0.5763 8.20%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.28 1.45 1.51 1.60 1.73 1.72 1.61 -
P/RPS 0.37 0.50 0.51 0.59 0.51 0.63 0.62 -29.09%
P/EPS 6.48 11.69 11.34 8.83 6.83 7.12 6.78 -2.96%
EY 15.44 8.55 8.82 11.33 14.64 14.05 14.74 3.13%
DY 0.00 5.00 8.47 0.00 13.90 4.22 0.00 -
P/NAPS 0.65 0.76 0.80 0.85 0.93 0.97 0.90 -19.48%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 18/09/03 30/05/03 28/02/03 28/11/02 29/08/02 31/05/02 -
Price 1.19 1.19 1.28 1.53 1.73 1.87 1.79 -
P/RPS 0.34 0.41 0.44 0.57 0.51 0.68 0.69 -37.58%
P/EPS 6.02 9.60 9.61 8.44 6.83 7.74 7.54 -13.92%
EY 16.61 10.42 10.41 11.84 14.64 12.92 13.26 16.18%
DY 0.00 6.09 9.99 0.00 13.90 3.88 0.00 -
P/NAPS 0.61 0.62 0.68 0.81 0.93 1.06 1.00 -28.05%

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