[RKI] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 39.86%
YoY- 29.86%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 262,880 177,163 88,240 293,468 226,192 159,398 75,809 129.27%
PBT 12,960 10,982 4,726 15,219 11,211 8,869 4,046 117.45%
Tax -305 -285 -60 -584 -747 -595 -430 -20.48%
NP 12,655 10,697 4,666 14,635 10,464 8,274 3,616 130.68%
-
NP to SH 12,965 10,768 4,666 14,635 10,464 8,274 3,616 134.44%
-
Tax Rate 2.35% 2.60% 1.27% 3.84% 6.66% 6.71% 10.63% -
Total Cost 250,225 166,466 83,574 278,833 215,728 151,124 72,193 129.20%
-
Net Worth 149,667 157,343 146,460 141,348 137,243 135,322 134,069 7.62%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,403 4,403 - 3,390 3,382 3,383 - -
Div Payout % 33.97% 40.89% - 23.17% 32.33% 40.89% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 149,667 157,343 146,460 141,348 137,243 135,322 134,069 7.62%
NOSH 64,760 64,750 64,805 64,586 64,433 64,439 64,456 0.31%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.81% 6.04% 5.29% 4.99% 4.63% 5.19% 4.77% -
ROE 8.66% 6.84% 3.19% 10.35% 7.62% 6.11% 2.70% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 405.93 273.61 136.16 454.38 351.05 247.36 117.61 128.55%
EPS 20.02 16.63 7.20 22.66 16.24 12.84 5.61 133.70%
DPS 6.80 6.80 0.00 5.25 5.25 5.25 0.00 -
NAPS 2.3111 2.43 2.26 2.1885 2.13 2.10 2.08 7.28%
Adjusted Per Share Value based on latest NOSH - 64,571
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 134.93 90.93 45.29 150.63 116.10 81.81 38.91 129.27%
EPS 6.65 5.53 2.39 7.51 5.37 4.25 1.86 133.99%
DPS 2.26 2.26 0.00 1.74 1.74 1.74 0.00 -
NAPS 0.7682 0.8076 0.7517 0.7255 0.7044 0.6946 0.6881 7.62%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.22 1.19 1.27 1.33 1.35 1.33 1.00 -
P/RPS 0.30 0.43 0.93 0.29 0.38 0.54 0.85 -50.08%
P/EPS 6.09 7.16 17.64 5.87 8.31 10.36 17.83 -51.16%
EY 16.41 13.97 5.67 17.04 12.03 9.65 5.61 104.66%
DY 5.57 5.71 0.00 3.95 3.89 3.95 0.00 -
P/NAPS 0.53 0.49 0.56 0.61 0.63 0.63 0.48 6.83%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 27/02/06 25/11/05 23/08/05 30/05/05 24/02/05 30/11/04 -
Price 1.15 1.17 1.27 1.27 1.34 1.30 1.17 -
P/RPS 0.28 0.43 0.93 0.28 0.38 0.53 0.99 -56.94%
P/EPS 5.74 7.04 17.64 5.60 8.25 10.12 20.86 -57.72%
EY 17.41 14.21 5.67 17.84 12.12 9.88 4.79 136.58%
DY 5.91 5.81 0.00 4.13 3.92 4.04 0.00 -
P/NAPS 0.50 0.48 0.56 0.58 0.63 0.62 0.56 -7.28%

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