[RKI] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -59.98%
YoY- -21.07%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 236,206 167,483 113,295 56,330 185,820 140,978 101,025 76.25%
PBT 12,791 10,020 7,794 4,021 9,232 7,489 6,782 52.70%
Tax -1,521 -2,420 -1,582 -840 -1,284 -1,100 -1,000 32.29%
NP 11,270 7,600 6,212 3,181 7,948 6,389 5,782 56.10%
-
NP to SH 11,270 7,600 6,212 3,181 7,948 6,389 6,782 40.33%
-
Tax Rate 11.89% 24.15% 20.30% 20.89% 13.91% 14.69% 14.74% -
Total Cost 224,936 159,883 107,083 53,149 177,872 134,589 95,243 77.43%
-
Net Worth 130,763 127,525 129,524 126,390 123,052 120,872 141,478 -5.11%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,220 3,220 - - 4,646 6,133 - -
Div Payout % 28.58% 42.37% - - 58.46% 96.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 130,763 127,525 129,524 126,390 123,052 120,872 141,478 -5.11%
NOSH 64,415 64,406 64,439 64,392 64,089 63,953 74,856 -9.53%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.77% 4.54% 5.48% 5.65% 4.28% 4.53% 5.72% -
ROE 8.62% 5.96% 4.80% 2.52% 6.46% 5.29% 4.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 366.69 260.04 175.82 87.48 289.94 220.44 134.96 94.83%
EPS 17.49 11.80 9.64 4.94 12.46 9.99 9.06 55.10%
DPS 5.00 5.00 0.00 0.00 7.25 9.59 0.00 -
NAPS 2.03 1.98 2.01 1.9628 1.92 1.89 1.89 4.88%
Adjusted Per Share Value based on latest NOSH - 64,392
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 121.24 85.96 58.15 28.91 95.38 72.36 51.85 76.26%
EPS 5.78 3.90 3.19 1.63 4.08 3.28 3.48 40.29%
DPS 1.65 1.65 0.00 0.00 2.38 3.15 0.00 -
NAPS 0.6712 0.6545 0.6648 0.6487 0.6316 0.6204 0.7262 -5.11%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.84 1.01 1.17 1.28 1.45 1.51 1.60 -
P/RPS 0.23 0.39 0.67 1.46 0.50 0.69 1.19 -66.60%
P/EPS 4.80 8.56 12.14 25.91 11.69 15.12 17.66 -58.07%
EY 20.83 11.68 8.24 3.86 8.55 6.62 5.66 138.55%
DY 5.95 4.95 0.00 0.00 5.00 6.35 0.00 -
P/NAPS 0.41 0.51 0.58 0.65 0.76 0.80 0.85 -38.52%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 19/02/04 28/11/03 18/09/03 30/05/03 28/02/03 -
Price 0.83 0.92 1.02 1.19 1.19 1.28 1.53 -
P/RPS 0.23 0.35 0.58 1.36 0.41 0.58 1.13 -65.43%
P/EPS 4.74 7.80 10.58 24.09 9.60 12.81 16.89 -57.16%
EY 21.08 12.83 9.45 4.15 10.42 7.80 5.92 133.36%
DY 6.02 5.43 0.00 0.00 6.09 7.49 0.00 -
P/NAPS 0.41 0.46 0.51 0.61 0.62 0.68 0.81 -36.51%

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