[RKI] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -37.2%
YoY- -43.02%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 226,590 225,320 185,820 187,970 202,050 216,468 174,049 19.17%
PBT 15,588 16,084 9,232 9,985 13,564 19,720 17,590 -7.71%
Tax -3,164 -3,360 -1,284 -1,466 -2,000 -3,600 -2,267 24.81%
NP 12,424 12,724 7,948 8,518 11,564 16,120 15,323 -13.01%
-
NP to SH 12,424 12,724 7,948 8,518 13,564 16,120 15,323 -13.01%
-
Tax Rate 20.30% 20.89% 13.91% 14.68% 14.74% 18.26% 12.89% -
Total Cost 214,166 212,596 177,872 179,452 190,486 200,348 158,726 22.03%
-
Net Worth 129,524 126,390 123,052 120,872 141,478 118,830 112,372 9.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 4,646 8,177 - 15,305 4,598 -
Div Payout % - - 58.46% 96.00% - 94.94% 30.01% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 129,524 126,390 123,052 120,872 141,478 118,830 112,372 9.90%
NOSH 64,439 64,392 64,089 63,953 74,856 63,665 63,423 1.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.48% 5.65% 4.28% 4.53% 5.72% 7.45% 8.80% -
ROE 9.59% 10.07% 6.46% 7.05% 9.59% 13.57% 13.64% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 351.63 349.92 289.94 293.92 269.92 340.01 274.43 17.91%
EPS 19.28 19.76 12.46 13.32 18.12 25.32 24.16 -13.92%
DPS 0.00 0.00 7.25 12.79 0.00 24.04 7.25 -
NAPS 2.01 1.9628 1.92 1.89 1.89 1.8665 1.7718 8.74%
Adjusted Per Share Value based on latest NOSH - 63,894
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 116.30 115.65 95.38 96.48 103.71 111.11 89.33 19.17%
EPS 6.38 6.53 4.08 4.37 6.96 8.27 7.86 -12.95%
DPS 0.00 0.00 2.38 4.20 0.00 7.86 2.36 -
NAPS 0.6648 0.6487 0.6316 0.6204 0.7262 0.6099 0.5768 9.90%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.17 1.28 1.45 1.51 1.60 1.73 1.72 -
P/RPS 0.33 0.37 0.50 0.51 0.59 0.51 0.63 -34.94%
P/EPS 6.07 6.48 11.69 11.34 8.83 6.83 7.12 -10.06%
EY 16.48 15.44 8.55 8.82 11.33 14.64 14.05 11.18%
DY 0.00 0.00 5.00 8.47 0.00 13.90 4.22 -
P/NAPS 0.58 0.65 0.76 0.80 0.85 0.93 0.97 -28.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 28/11/03 18/09/03 30/05/03 28/02/03 28/11/02 29/08/02 -
Price 1.02 1.19 1.19 1.28 1.53 1.73 1.87 -
P/RPS 0.29 0.34 0.41 0.44 0.57 0.51 0.68 -43.25%
P/EPS 5.29 6.02 9.60 9.61 8.44 6.83 7.74 -22.35%
EY 18.90 16.61 10.42 10.41 11.84 14.64 12.92 28.77%
DY 0.00 0.00 6.09 9.99 0.00 13.90 3.88 -
P/NAPS 0.51 0.61 0.62 0.68 0.81 0.93 1.06 -38.51%

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