[RKI] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -18.44%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 318,796 303,236 236,206 223,310 226,590 225,320 185,820 43.07%
PBT 17,738 16,184 12,791 13,360 15,588 16,084 9,232 54.24%
Tax -1,190 -1,720 -1,521 -3,226 -3,164 -3,360 -1,284 -4.92%
NP 16,548 14,464 11,270 10,133 12,424 12,724 7,948 62.68%
-
NP to SH 16,548 14,464 11,270 10,133 12,424 12,724 7,948 62.68%
-
Tax Rate 6.71% 10.63% 11.89% 24.15% 20.30% 20.89% 13.91% -
Total Cost 302,248 288,772 224,936 213,177 214,166 212,596 177,872 42.16%
-
Net Worth 135,322 134,069 130,763 127,525 129,524 126,390 123,052 6.51%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,766 - 3,220 4,293 - - 4,646 28.33%
Div Payout % 40.89% - 28.58% 42.37% - - 58.46% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 135,322 134,069 130,763 127,525 129,524 126,390 123,052 6.51%
NOSH 64,439 64,456 64,415 64,406 64,439 64,392 64,089 0.36%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.19% 4.77% 4.77% 4.54% 5.48% 5.65% 4.28% -
ROE 12.23% 10.79% 8.62% 7.95% 9.59% 10.07% 6.46% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 494.72 470.45 366.69 346.72 351.63 349.92 289.94 42.56%
EPS 25.68 22.44 17.49 15.73 19.28 19.76 12.46 61.59%
DPS 10.50 0.00 5.00 6.67 0.00 0.00 7.25 27.86%
NAPS 2.10 2.08 2.03 1.98 2.01 1.9628 1.92 6.12%
Adjusted Per Share Value based on latest NOSH - 64,558
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 163.63 155.64 121.24 114.62 116.30 115.65 95.38 43.07%
EPS 8.49 7.42 5.78 5.20 6.38 6.53 4.08 62.62%
DPS 3.47 0.00 1.65 2.20 0.00 0.00 2.38 28.43%
NAPS 0.6946 0.6881 0.6712 0.6545 0.6648 0.6487 0.6316 6.51%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.33 1.00 0.84 1.01 1.17 1.28 1.45 -
P/RPS 0.27 0.21 0.23 0.29 0.33 0.37 0.50 -33.56%
P/EPS 5.18 4.46 4.80 6.42 6.07 6.48 11.69 -41.73%
EY 19.31 22.44 20.83 15.58 16.48 15.44 8.55 71.71%
DY 7.89 0.00 5.95 6.60 0.00 0.00 5.00 35.35%
P/NAPS 0.63 0.48 0.41 0.51 0.58 0.65 0.76 -11.70%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 30/11/04 24/08/04 26/05/04 19/02/04 28/11/03 18/09/03 -
Price 1.30 1.17 0.83 0.92 1.02 1.19 1.19 -
P/RPS 0.26 0.25 0.23 0.27 0.29 0.34 0.41 -26.08%
P/EPS 5.06 5.21 4.74 5.85 5.29 6.02 9.60 -34.62%
EY 19.75 19.18 21.08 17.10 18.90 16.61 10.42 52.85%
DY 8.08 0.00 6.02 7.25 0.00 0.00 6.09 20.63%
P/NAPS 0.62 0.56 0.41 0.46 0.51 0.61 0.62 0.00%

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