[RKI] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -4.72%
YoY- 63.66%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 75,809 68,723 54,188 56,965 56,330 44,842 39,953 53.08%
PBT 4,046 2,771 2,226 3,773 4,021 1,743 707 218.92%
Tax -430 899 -838 -742 -840 -184 -100 163.72%
NP 3,616 3,670 1,388 3,031 3,181 1,559 607 227.55%
-
NP to SH 3,616 3,670 1,388 3,031 3,181 1,559 607 227.55%
-
Tax Rate 10.63% -32.44% 37.65% 19.67% 20.89% 10.56% 14.14% -
Total Cost 72,193 65,053 52,800 53,934 53,149 43,283 39,346 49.70%
-
Net Worth 134,069 128,878 127,825 129,623 126,390 64,152 120,761 7.19%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 3,227 - - - 581 -
Div Payout % - - 232.56% - - - 95.79% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 134,069 128,878 127,825 129,623 126,390 64,152 120,761 7.19%
NOSH 64,456 64,439 64,558 64,489 64,392 64,152 63,894 0.58%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.77% 5.34% 2.56% 5.32% 5.65% 3.48% 1.52% -
ROE 2.70% 2.85% 1.09% 2.34% 2.52% 2.43% 0.50% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 117.61 106.65 83.94 88.33 87.48 69.90 62.53 52.19%
EPS 5.61 5.70 2.15 4.70 4.94 2.44 0.95 225.65%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.91 -
NAPS 2.08 2.00 1.98 2.01 1.9628 1.00 1.89 6.57%
Adjusted Per Share Value based on latest NOSH - 64,489
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 38.91 35.27 27.81 29.24 28.91 23.02 20.51 53.07%
EPS 1.86 1.88 0.71 1.56 1.63 0.80 0.31 229.11%
DPS 0.00 0.00 1.66 0.00 0.00 0.00 0.30 -
NAPS 0.6881 0.6615 0.6561 0.6653 0.6487 0.3293 0.6198 7.19%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.00 0.84 1.01 1.17 1.28 1.45 1.51 -
P/RPS 0.85 0.79 1.20 1.32 1.46 2.07 2.41 -49.98%
P/EPS 17.83 14.75 46.98 24.89 25.91 59.67 158.95 -76.64%
EY 5.61 6.78 2.13 4.02 3.86 1.68 0.63 327.90%
DY 0.00 0.00 4.95 0.00 0.00 0.00 0.60 -
P/NAPS 0.48 0.42 0.51 0.58 0.65 1.45 0.80 -28.79%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 24/08/04 26/05/04 19/02/04 28/11/03 18/09/03 30/05/03 -
Price 1.17 0.83 0.92 1.02 1.19 1.19 1.28 -
P/RPS 0.99 0.78 1.10 1.15 1.36 1.70 2.05 -38.36%
P/EPS 20.86 14.57 42.79 21.70 24.09 48.97 134.74 -71.06%
EY 4.79 6.86 2.34 4.61 4.15 2.04 0.74 246.14%
DY 0.00 0.00 5.43 0.00 0.00 0.00 0.71 -
P/NAPS 0.56 0.42 0.46 0.51 0.61 1.19 0.68 -12.10%

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