[RKI] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 14.37%
YoY- 25.9%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 54,117 174,049 122,612 83,829 83,829 150,254 113,456 -38.92%
PBT 4,930 17,590 12,858 9,208 9,208 15,607 11,780 -44.02%
Tax -900 -2,267 -1,645 -1,157 -1,157 -970 -2,191 -44.71%
NP 4,030 15,323 11,213 8,051 8,051 14,637 9,589 -43.86%
-
NP to SH 4,030 15,323 11,213 9,208 8,051 14,637 9,589 -43.86%
-
Tax Rate 18.26% 12.89% 12.79% 12.57% 12.57% 6.22% 18.60% -
Total Cost 50,087 158,726 111,399 75,778 75,778 135,617 103,867 -38.47%
-
Net Worth 118,830 112,372 112,287 0 109,324 57,688 98,935 12.98%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,826 4,598 - - - 1,259 - -
Div Payout % 94.94% 30.01% - - - 8.61% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 118,830 112,372 112,287 0 109,324 57,688 98,935 12.98%
NOSH 63,665 63,423 62,994 72,963 62,996 35,998 35,994 46.20%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.45% 8.80% 9.15% 9.60% 9.60% 9.74% 8.45% -
ROE 3.39% 13.64% 9.99% 0.00% 7.36% 25.37% 9.69% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 85.00 274.43 194.64 114.89 133.07 417.38 315.20 -58.22%
EPS 6.33 24.16 17.80 12.62 12.78 23.08 26.64 -61.60%
DPS 6.01 7.25 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.8665 1.7718 1.7825 0.00 1.7354 1.6025 2.7486 -22.72%
Adjusted Per Share Value based on latest NOSH - 70,294
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 27.78 89.33 62.93 43.03 43.03 77.12 58.23 -38.91%
EPS 2.07 7.86 5.76 4.73 4.13 7.51 4.92 -43.82%
DPS 1.96 2.36 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.6099 0.5768 0.5763 0.00 0.5611 0.2961 0.5078 12.97%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.73 1.72 1.61 1.28 1.23 2.27 2.52 -
P/RPS 2.04 0.63 0.83 1.11 0.92 0.54 0.80 86.54%
P/EPS 27.33 7.12 9.04 10.14 9.62 5.58 9.46 102.71%
EY 3.66 14.05 11.06 9.86 10.39 17.91 10.57 -50.65%
DY 3.47 4.22 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.93 0.97 0.90 0.00 0.71 1.42 0.92 0.72%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 - 27/02/02 28/08/01 29/05/01 -
Price 1.73 1.87 1.79 0.00 1.41 1.29 2.32 -
P/RPS 2.04 0.68 0.92 0.00 1.06 0.31 0.74 96.48%
P/EPS 27.33 7.74 10.06 0.00 11.03 3.17 8.71 114.17%
EY 3.66 12.92 9.94 0.00 9.06 31.52 11.48 -53.29%
DY 3.47 3.88 0.00 0.00 0.00 2.71 0.00 -
P/NAPS 0.93 1.06 1.00 0.00 0.81 0.80 0.84 7.01%

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