[RKI] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 15.39%
YoY- 30.14%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 425,036 356,710 350,506 354,326 352,960 293,468 301,589 25.67%
PBT 20,376 19,394 17,280 21,964 18,904 15,219 14,948 22.91%
Tax 872 126 -406 -570 -240 -584 -996 -
NP 21,248 19,520 16,873 21,394 18,664 14,635 13,952 32.33%
-
NP to SH 21,496 19,857 17,286 21,536 18,664 14,635 13,952 33.36%
-
Tax Rate -4.28% -0.65% 2.35% 2.60% 1.27% 3.84% 6.66% -
Total Cost 403,788 337,190 333,633 332,932 334,296 278,833 287,637 25.34%
-
Net Worth 162,062 156,137 149,667 157,343 146,460 141,348 137,243 11.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 4,405 5,871 8,806 - 3,390 4,510 -
Div Payout % - 22.19% 33.97% 40.89% - 23.17% 32.33% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 162,062 156,137 149,667 157,343 146,460 141,348 137,243 11.70%
NOSH 64,825 64,787 64,760 64,750 64,805 64,586 64,433 0.40%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.00% 5.47% 4.81% 6.04% 5.29% 4.99% 4.63% -
ROE 13.26% 12.72% 11.55% 13.69% 12.74% 10.35% 10.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 655.67 550.59 541.24 547.22 544.64 454.38 468.06 25.16%
EPS 33.16 30.60 26.69 33.26 28.80 22.66 21.65 32.83%
DPS 0.00 6.80 9.07 13.60 0.00 5.25 7.00 -
NAPS 2.50 2.41 2.3111 2.43 2.26 2.1885 2.13 11.25%
Adjusted Per Share Value based on latest NOSH - 64,777
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 218.16 183.09 179.90 181.86 181.16 150.63 154.80 25.67%
EPS 11.03 10.19 8.87 11.05 9.58 7.51 7.16 33.35%
DPS 0.00 2.26 3.01 4.52 0.00 1.74 2.32 -
NAPS 0.8318 0.8014 0.7682 0.8076 0.7517 0.7255 0.7044 11.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.13 1.15 1.22 1.19 1.27 1.33 1.35 -
P/RPS 0.17 0.21 0.23 0.22 0.23 0.29 0.29 -29.93%
P/EPS 3.41 3.75 4.57 3.58 4.41 5.87 6.23 -33.06%
EY 29.35 26.65 21.88 27.95 22.68 17.04 16.04 49.54%
DY 0.00 5.91 7.43 11.43 0.00 3.95 5.19 -
P/NAPS 0.45 0.48 0.53 0.49 0.56 0.61 0.63 -20.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 25/08/06 14/06/06 27/02/06 25/11/05 23/08/05 30/05/05 -
Price 1.21 1.13 1.15 1.17 1.27 1.27 1.34 -
P/RPS 0.18 0.21 0.21 0.21 0.23 0.28 0.29 -27.21%
P/EPS 3.65 3.69 4.31 3.52 4.41 5.60 6.19 -29.65%
EY 27.40 27.12 23.21 28.43 22.68 17.84 16.16 42.14%
DY 0.00 6.02 7.88 11.62 0.00 4.13 5.22 -
P/NAPS 0.48 0.47 0.50 0.48 0.56 0.58 0.63 -16.56%

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