[RKI] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 11.87%
YoY- 29.04%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 93,830 85,718 88,923 88,240 67,276 66,793 83,589 8.03%
PBT 6,434 1,978 6,256 4,726 4,008 2,341 4,823 21.24%
Tax 431 -20 -225 -60 163 -152 -165 -
NP 6,865 1,958 6,031 4,666 4,171 2,189 4,658 29.59%
-
NP to SH 6,892 2,197 6,102 4,666 4,171 2,189 4,658 29.93%
-
Tax Rate -6.70% 1.01% 3.60% 1.27% -4.07% 6.49% 3.42% -
Total Cost 86,965 83,760 82,892 83,574 63,105 64,604 78,931 6.69%
-
Net Worth 129,550 149,778 157,408 146,460 129,142 137,134 135,294 -2.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 3,380 3,382 -
Div Payout % - - - - - 154.41% 72.61% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 129,550 149,778 157,408 146,460 129,142 137,134 135,294 -2.85%
NOSH 64,775 64,808 64,777 64,805 64,571 64,382 64,426 0.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.32% 2.28% 6.78% 5.29% 6.20% 3.28% 5.57% -
ROE 5.32% 1.47% 3.88% 3.19% 3.23% 1.60% 3.44% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 144.85 132.26 137.28 136.16 104.19 103.74 129.74 7.64%
EPS 10.59 3.39 9.42 7.20 6.46 3.40 7.23 29.06%
DPS 0.00 0.00 0.00 0.00 0.00 5.25 5.25 -
NAPS 2.00 2.3111 2.43 2.26 2.00 2.13 2.10 -3.20%
Adjusted Per Share Value based on latest NOSH - 64,805
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.16 44.00 45.64 45.29 34.53 34.28 42.90 8.03%
EPS 3.54 1.13 3.13 2.39 2.14 1.12 2.39 30.03%
DPS 0.00 0.00 0.00 0.00 0.00 1.73 1.74 -
NAPS 0.6649 0.7688 0.8079 0.7517 0.6629 0.7039 0.6944 -2.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.15 1.22 1.19 1.27 1.33 1.35 1.33 -
P/RPS 0.79 0.92 0.87 0.93 1.28 1.30 1.03 -16.25%
P/EPS 10.81 35.99 12.63 17.64 20.59 39.71 18.40 -29.92%
EY 9.25 2.78 7.92 5.67 4.86 2.52 5.44 42.59%
DY 0.00 0.00 0.00 0.00 0.00 3.89 3.95 -
P/NAPS 0.58 0.53 0.49 0.56 0.67 0.63 0.63 -5.37%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 14/06/06 27/02/06 25/11/05 23/08/05 30/05/05 24/02/05 -
Price 1.13 1.15 1.17 1.27 1.27 1.34 1.30 -
P/RPS 0.78 0.87 0.85 0.93 1.22 1.29 1.00 -15.30%
P/EPS 10.62 33.92 12.42 17.64 19.66 39.41 17.98 -29.67%
EY 9.42 2.95 8.05 5.67 5.09 2.54 5.56 42.25%
DY 0.00 0.00 0.00 0.00 0.00 3.92 4.04 -
P/NAPS 0.57 0.50 0.48 0.56 0.64 0.63 0.62 -5.46%

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