[RKI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -67.91%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 293,468 226,192 159,398 75,809 236,206 167,483 113,295 88.72%
PBT 15,219 11,211 8,869 4,046 12,791 10,020 7,794 56.28%
Tax -584 -747 -595 -430 -1,521 -2,420 -1,582 -48.57%
NP 14,635 10,464 8,274 3,616 11,270 7,600 6,212 77.14%
-
NP to SH 14,635 10,464 8,274 3,616 11,270 7,600 6,212 77.14%
-
Tax Rate 3.84% 6.66% 6.71% 10.63% 11.89% 24.15% 20.30% -
Total Cost 278,833 215,728 151,124 72,193 224,936 159,883 107,083 89.38%
-
Net Worth 141,348 137,243 135,322 134,069 130,763 127,525 129,524 6.00%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,390 3,382 3,383 - 3,220 3,220 - -
Div Payout % 23.17% 32.33% 40.89% - 28.58% 42.37% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 141,348 137,243 135,322 134,069 130,763 127,525 129,524 6.00%
NOSH 64,586 64,433 64,439 64,456 64,415 64,406 64,439 0.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.99% 4.63% 5.19% 4.77% 4.77% 4.54% 5.48% -
ROE 10.35% 7.62% 6.11% 2.70% 8.62% 5.96% 4.80% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 454.38 351.05 247.36 117.61 366.69 260.04 175.82 88.43%
EPS 22.66 16.24 12.84 5.61 17.49 11.80 9.64 76.88%
DPS 5.25 5.25 5.25 0.00 5.00 5.00 0.00 -
NAPS 2.1885 2.13 2.10 2.08 2.03 1.98 2.01 5.84%
Adjusted Per Share Value based on latest NOSH - 64,456
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 150.63 116.10 81.81 38.91 121.24 85.96 58.15 88.72%
EPS 7.51 5.37 4.25 1.86 5.78 3.90 3.19 77.06%
DPS 1.74 1.74 1.74 0.00 1.65 1.65 0.00 -
NAPS 0.7255 0.7044 0.6946 0.6881 0.6712 0.6545 0.6648 6.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.33 1.35 1.33 1.00 0.84 1.01 1.17 -
P/RPS 0.29 0.38 0.54 0.85 0.23 0.39 0.67 -42.80%
P/EPS 5.87 8.31 10.36 17.83 4.80 8.56 12.14 -38.42%
EY 17.04 12.03 9.65 5.61 20.83 11.68 8.24 62.38%
DY 3.95 3.89 3.95 0.00 5.95 4.95 0.00 -
P/NAPS 0.61 0.63 0.63 0.48 0.41 0.51 0.58 3.42%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 30/05/05 24/02/05 30/11/04 24/08/04 26/05/04 19/02/04 -
Price 1.27 1.34 1.30 1.17 0.83 0.92 1.02 -
P/RPS 0.28 0.38 0.53 0.99 0.23 0.35 0.58 -38.48%
P/EPS 5.60 8.25 10.12 20.86 4.74 7.80 10.58 -34.59%
EY 17.84 12.12 9.88 4.79 21.08 12.83 9.45 52.80%
DY 4.13 3.92 4.04 0.00 6.02 5.43 0.00 -
P/NAPS 0.58 0.63 0.62 0.56 0.41 0.46 0.51 8.96%

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