[RKI] QoQ 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- 90.54%
YoY- 13.65%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 85,718 88,923 88,240 67,276 66,793 83,589 75,809 8.54%
PBT 1,978 6,256 4,726 4,008 2,341 4,823 4,046 -37.96%
Tax -20 -225 -60 163 -152 -165 -430 -87.09%
NP 1,958 6,031 4,666 4,171 2,189 4,658 3,616 -33.59%
-
NP to SH 2,197 6,102 4,666 4,171 2,189 4,658 3,616 -28.28%
-
Tax Rate 1.01% 3.60% 1.27% -4.07% 6.49% 3.42% 10.63% -
Total Cost 83,760 82,892 83,574 63,105 64,604 78,931 72,193 10.42%
-
Net Worth 149,778 157,408 146,460 129,142 137,134 135,294 134,069 7.67%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - 3,380 3,382 - -
Div Payout % - - - - 154.41% 72.61% - -
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 149,778 157,408 146,460 129,142 137,134 135,294 134,069 7.67%
NOSH 64,808 64,777 64,805 64,571 64,382 64,426 64,456 0.36%
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 2.28% 6.78% 5.29% 6.20% 3.28% 5.57% 4.77% -
ROE 1.47% 3.88% 3.19% 3.23% 1.60% 3.44% 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 132.26 137.28 136.16 104.19 103.74 129.74 117.61 8.14%
EPS 3.39 9.42 7.20 6.46 3.40 7.23 5.61 -28.54%
DPS 0.00 0.00 0.00 0.00 5.25 5.25 0.00 -
NAPS 2.3111 2.43 2.26 2.00 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 44.00 45.64 45.29 34.53 34.28 42.90 38.91 8.54%
EPS 1.13 3.13 2.39 2.14 1.12 2.39 1.86 -28.29%
DPS 0.00 0.00 0.00 0.00 1.73 1.74 0.00 -
NAPS 0.7688 0.8079 0.7517 0.6629 0.7039 0.6944 0.6881 7.68%
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 0.92 0.87 0.93 1.28 1.30 1.03 0.85 5.42%
P/EPS 35.99 12.63 17.64 20.59 39.71 18.40 17.83 59.78%
EY 2.78 7.92 5.67 4.86 2.52 5.44 5.61 -37.40%
DY 0.00 0.00 0.00 0.00 3.89 3.95 0.00 -
P/NAPS 0.53 0.49 0.56 0.67 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 0.87 0.85 0.93 1.22 1.29 1.00 0.99 -8.26%
P/EPS 33.92 12.42 17.64 19.66 39.41 17.98 20.86 38.32%
EY 2.95 8.05 5.67 5.09 2.54 5.56 4.79 -27.63%
DY 0.00 0.00 0.00 0.00 3.92 4.04 0.00 -
P/NAPS 0.50 0.48 0.56 0.64 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