[RKI] QoQ 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- -1.47%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 67,276 66,793 83,589 75,809 68,723 54,188 56,965 11.74%
PBT 4,008 2,341 4,823 4,046 2,771 2,226 3,773 4.11%
Tax 163 -152 -165 -430 899 -838 -742 -
NP 4,171 2,189 4,658 3,616 3,670 1,388 3,031 23.74%
-
NP to SH 4,171 2,189 4,658 3,616 3,670 1,388 3,031 23.74%
-
Tax Rate -4.07% 6.49% 3.42% 10.63% -32.44% 37.65% 19.67% -
Total Cost 63,105 64,604 78,931 72,193 65,053 52,800 53,934 11.04%
-
Net Worth 129,142 137,134 135,294 134,069 128,878 127,825 129,623 -0.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 3,380 3,382 - - 3,227 - -
Div Payout % - 154.41% 72.61% - - 232.56% - -
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 129,142 137,134 135,294 134,069 128,878 127,825 129,623 -0.24%
NOSH 64,571 64,382 64,426 64,456 64,439 64,558 64,489 0.08%
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 6.20% 3.28% 5.57% 4.77% 5.34% 2.56% 5.32% -
ROE 3.23% 1.60% 3.44% 2.70% 2.85% 1.09% 2.34% -
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 104.19 103.74 129.74 117.61 106.65 83.94 88.33 11.64%
EPS 6.46 3.40 7.23 5.61 5.70 2.15 4.70 23.64%
DPS 0.00 5.25 5.25 0.00 0.00 5.00 0.00 -
NAPS 2.00 2.13 2.10 2.08 2.00 1.98 2.01 -0.33%
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 34.53 34.28 42.90 38.91 35.27 27.81 29.24 11.73%
EPS 2.14 1.12 2.39 1.86 1.88 0.71 1.56 23.48%
DPS 0.00 1.73 1.74 0.00 0.00 1.66 0.00 -
NAPS 0.6629 0.7039 0.6944 0.6881 0.6615 0.6561 0.6653 -0.24%
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 1.28 1.30 1.03 0.85 0.79 1.20 1.32 -2.03%
P/EPS 20.59 39.71 18.40 17.83 14.75 46.98 24.89 -11.88%
EY 4.86 2.52 5.44 5.61 6.78 2.13 4.02 13.49%
DY 0.00 3.89 3.95 0.00 0.00 4.95 0.00 -
P/NAPS 0.67 0.63 0.63 0.48 0.42 0.51 0.58 10.10%
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 1.22 1.29 1.00 0.99 0.78 1.10 1.15 4.02%
P/EPS 19.66 39.41 17.98 20.86 14.57 42.79 21.70 -6.37%
EY 5.09 2.54 5.56 4.79 6.86 2.34 4.61 6.83%
DY 0.00 3.92 4.04 0.00 0.00 5.43 0.00 -
P/NAPS 0.64 0.63 0.62 0.56 0.42 0.46 0.51 16.35%

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