[RKI] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -2.36%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 303,236 236,206 223,310 226,590 225,320 185,820 187,970 37.43%
PBT 16,184 12,791 13,360 15,588 16,084 9,232 9,985 37.86%
Tax -1,720 -1,521 -3,226 -3,164 -3,360 -1,284 -1,466 11.20%
NP 14,464 11,270 10,133 12,424 12,724 7,948 8,518 42.19%
-
NP to SH 14,464 11,270 10,133 12,424 12,724 7,948 8,518 42.19%
-
Tax Rate 10.63% 11.89% 24.15% 20.30% 20.89% 13.91% 14.68% -
Total Cost 288,772 224,936 213,177 214,166 212,596 177,872 179,452 37.20%
-
Net Worth 134,069 130,763 127,525 129,524 126,390 123,052 120,872 7.13%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 3,220 4,293 - - 4,646 8,177 -
Div Payout % - 28.58% 42.37% - - 58.46% 96.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 134,069 130,763 127,525 129,524 126,390 123,052 120,872 7.13%
NOSH 64,456 64,415 64,406 64,439 64,392 64,089 63,953 0.52%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.77% 4.77% 4.54% 5.48% 5.65% 4.28% 4.53% -
ROE 10.79% 8.62% 7.95% 9.59% 10.07% 6.46% 7.05% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 470.45 366.69 346.72 351.63 349.92 289.94 293.92 36.71%
EPS 22.44 17.49 15.73 19.28 19.76 12.46 13.32 41.44%
DPS 0.00 5.00 6.67 0.00 0.00 7.25 12.79 -
NAPS 2.08 2.03 1.98 2.01 1.9628 1.92 1.89 6.57%
Adjusted Per Share Value based on latest NOSH - 64,489
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 155.64 121.24 114.62 116.30 115.65 95.38 96.48 37.42%
EPS 7.42 5.78 5.20 6.38 6.53 4.08 4.37 42.18%
DPS 0.00 1.65 2.20 0.00 0.00 2.38 4.20 -
NAPS 0.6881 0.6712 0.6545 0.6648 0.6487 0.6316 0.6204 7.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.00 0.84 1.01 1.17 1.28 1.45 1.51 -
P/RPS 0.21 0.23 0.29 0.33 0.37 0.50 0.51 -44.56%
P/EPS 4.46 4.80 6.42 6.07 6.48 11.69 11.34 -46.22%
EY 22.44 20.83 15.58 16.48 15.44 8.55 8.82 86.05%
DY 0.00 5.95 6.60 0.00 0.00 5.00 8.47 -
P/NAPS 0.48 0.41 0.51 0.58 0.65 0.76 0.80 -28.79%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 24/08/04 26/05/04 19/02/04 28/11/03 18/09/03 30/05/03 -
Price 1.17 0.83 0.92 1.02 1.19 1.19 1.28 -
P/RPS 0.25 0.23 0.27 0.29 0.34 0.41 0.44 -31.32%
P/EPS 5.21 4.74 5.85 5.29 6.02 9.60 9.61 -33.43%
EY 19.18 21.08 17.10 18.90 16.61 10.42 10.41 50.12%
DY 0.00 6.02 7.25 0.00 0.00 6.09 9.99 -
P/NAPS 0.56 0.41 0.46 0.51 0.61 0.62 0.68 -12.10%

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