[RKI] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -18.82%
YoY- 16.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 202,050 216,468 174,049 163,482 167,658 167,658 150,254 21.76%
PBT 13,564 19,720 17,590 17,144 18,416 18,416 15,607 -8.90%
Tax -2,000 -3,600 -2,267 -2,193 -2,314 -2,314 -970 61.78%
NP 11,564 16,120 15,323 14,950 16,102 16,102 14,637 -14.50%
-
NP to SH 13,564 16,120 15,323 14,950 18,416 16,102 14,637 -4.93%
-
Tax Rate 14.74% 18.26% 12.89% 12.79% 12.57% 12.57% 6.22% -
Total Cost 190,486 200,348 158,726 148,532 151,556 151,556 135,617 25.34%
-
Net Worth 141,478 118,830 112,372 112,287 0 109,324 57,688 81.56%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 15,305 4,598 - - - 1,259 -
Div Payout % - 94.94% 30.01% - - - 8.61% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 141,478 118,830 112,372 112,287 0 109,324 57,688 81.56%
NOSH 74,856 63,665 63,423 62,994 72,963 62,996 35,998 62.69%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.72% 7.45% 8.80% 9.15% 9.60% 9.60% 9.74% -
ROE 9.59% 13.57% 13.64% 13.31% 0.00% 14.73% 25.37% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 269.92 340.01 274.43 259.52 229.78 266.14 417.38 -25.15%
EPS 18.12 25.32 24.16 23.73 25.24 25.56 23.08 -14.85%
DPS 0.00 24.04 7.25 0.00 0.00 0.00 3.50 -
NAPS 1.89 1.8665 1.7718 1.7825 0.00 1.7354 1.6025 11.59%
Adjusted Per Share Value based on latest NOSH - 62,988
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 103.71 111.11 89.33 83.91 86.05 86.05 77.12 21.76%
EPS 6.96 8.27 7.86 7.67 9.45 8.26 7.51 -4.93%
DPS 0.00 7.86 2.36 0.00 0.00 0.00 0.65 -
NAPS 0.7262 0.6099 0.5768 0.5763 0.00 0.5611 0.2961 81.56%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.60 1.73 1.72 1.61 1.28 1.23 2.27 -
P/RPS 0.59 0.51 0.63 0.62 0.56 0.46 0.54 6.06%
P/EPS 8.83 6.83 7.12 6.78 5.07 4.81 5.58 35.68%
EY 11.33 14.64 14.05 14.74 19.72 20.78 17.91 -26.24%
DY 0.00 13.90 4.22 0.00 0.00 0.00 1.54 -
P/NAPS 0.85 0.93 0.97 0.90 0.00 0.71 1.42 -28.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 29/08/02 31/05/02 - 27/02/02 28/08/01 -
Price 1.53 1.73 1.87 1.79 0.00 1.41 1.29 -
P/RPS 0.57 0.51 0.68 0.69 0.00 0.53 0.31 49.92%
P/EPS 8.44 6.83 7.74 7.54 0.00 5.52 3.17 91.75%
EY 11.84 14.64 12.92 13.26 0.00 18.13 31.52 -47.84%
DY 0.00 13.90 3.88 0.00 0.00 0.00 2.71 -
P/NAPS 0.81 0.93 1.06 1.00 0.00 0.81 0.80 0.82%

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