[RKI] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 26.47%
YoY- 37.68%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 177,163 88,240 293,468 226,192 159,398 75,809 236,206 -17.40%
PBT 10,982 4,726 15,219 11,211 8,869 4,046 12,791 -9.64%
Tax -285 -60 -584 -747 -595 -430 -1,521 -67.15%
NP 10,697 4,666 14,635 10,464 8,274 3,616 11,270 -3.40%
-
NP to SH 10,768 4,666 14,635 10,464 8,274 3,616 11,270 -2.98%
-
Tax Rate 2.60% 1.27% 3.84% 6.66% 6.71% 10.63% 11.89% -
Total Cost 166,466 83,574 278,833 215,728 151,124 72,193 224,936 -18.13%
-
Net Worth 157,343 146,460 141,348 137,243 135,322 134,069 130,763 13.09%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,403 - 3,390 3,382 3,383 - 3,220 23.12%
Div Payout % 40.89% - 23.17% 32.33% 40.89% - 28.58% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 157,343 146,460 141,348 137,243 135,322 134,069 130,763 13.09%
NOSH 64,750 64,805 64,586 64,433 64,439 64,456 64,415 0.34%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.04% 5.29% 4.99% 4.63% 5.19% 4.77% 4.77% -
ROE 6.84% 3.19% 10.35% 7.62% 6.11% 2.70% 8.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 273.61 136.16 454.38 351.05 247.36 117.61 366.69 -17.68%
EPS 16.63 7.20 22.66 16.24 12.84 5.61 17.49 -3.29%
DPS 6.80 0.00 5.25 5.25 5.25 0.00 5.00 22.68%
NAPS 2.43 2.26 2.1885 2.13 2.10 2.08 2.03 12.70%
Adjusted Per Share Value based on latest NOSH - 64,382
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 90.93 45.29 150.63 116.10 81.81 38.91 121.24 -17.40%
EPS 5.53 2.39 7.51 5.37 4.25 1.86 5.78 -2.89%
DPS 2.26 0.00 1.74 1.74 1.74 0.00 1.65 23.26%
NAPS 0.8076 0.7517 0.7255 0.7044 0.6946 0.6881 0.6712 13.08%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.19 1.27 1.33 1.35 1.33 1.00 0.84 -
P/RPS 0.43 0.93 0.29 0.38 0.54 0.85 0.23 51.58%
P/EPS 7.16 17.64 5.87 8.31 10.36 17.83 4.80 30.45%
EY 13.97 5.67 17.04 12.03 9.65 5.61 20.83 -23.32%
DY 5.71 0.00 3.95 3.89 3.95 0.00 5.95 -2.70%
P/NAPS 0.49 0.56 0.61 0.63 0.63 0.48 0.41 12.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 23/08/05 30/05/05 24/02/05 30/11/04 24/08/04 -
Price 1.17 1.27 1.27 1.34 1.30 1.17 0.83 -
P/RPS 0.43 0.93 0.28 0.38 0.53 0.99 0.23 51.58%
P/EPS 7.04 17.64 5.60 8.25 10.12 20.86 4.74 30.08%
EY 14.21 5.67 17.84 12.12 9.88 4.79 21.08 -23.06%
DY 5.81 0.00 4.13 3.92 4.04 0.00 6.02 -2.33%
P/NAPS 0.48 0.56 0.58 0.63 0.62 0.56 0.41 11.04%

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