[RKI] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 28.82%
YoY- 53.68%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 88,240 67,276 66,793 83,589 75,809 68,723 54,188 38.37%
PBT 4,726 4,008 2,341 4,823 4,046 2,771 2,226 65.11%
Tax -60 163 -152 -165 -430 899 -838 -82.72%
NP 4,666 4,171 2,189 4,658 3,616 3,670 1,388 124.24%
-
NP to SH 4,666 4,171 2,189 4,658 3,616 3,670 1,388 124.24%
-
Tax Rate 1.27% -4.07% 6.49% 3.42% 10.63% -32.44% 37.65% -
Total Cost 83,574 63,105 64,604 78,931 72,193 65,053 52,800 35.78%
-
Net Worth 146,460 129,142 137,134 135,294 134,069 128,878 127,825 9.48%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 3,380 3,382 - - 3,227 -
Div Payout % - - 154.41% 72.61% - - 232.56% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 146,460 129,142 137,134 135,294 134,069 128,878 127,825 9.48%
NOSH 64,805 64,571 64,382 64,426 64,456 64,439 64,558 0.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.29% 6.20% 3.28% 5.57% 4.77% 5.34% 2.56% -
ROE 3.19% 3.23% 1.60% 3.44% 2.70% 2.85% 1.09% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 136.16 104.19 103.74 129.74 117.61 106.65 83.94 38.01%
EPS 7.20 6.46 3.40 7.23 5.61 5.70 2.15 123.67%
DPS 0.00 0.00 5.25 5.25 0.00 0.00 5.00 -
NAPS 2.26 2.00 2.13 2.10 2.08 2.00 1.98 9.20%
Adjusted Per Share Value based on latest NOSH - 64,426
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 45.29 34.53 34.28 42.90 38.91 35.27 27.81 38.37%
EPS 2.39 2.14 1.12 2.39 1.86 1.88 0.71 124.44%
DPS 0.00 0.00 1.73 1.74 0.00 0.00 1.66 -
NAPS 0.7517 0.6629 0.7039 0.6944 0.6881 0.6615 0.6561 9.48%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.27 1.33 1.35 1.33 1.00 0.84 1.01 -
P/RPS 0.93 1.28 1.30 1.03 0.85 0.79 1.20 -15.61%
P/EPS 17.64 20.59 39.71 18.40 17.83 14.75 46.98 -47.92%
EY 5.67 4.86 2.52 5.44 5.61 6.78 2.13 91.95%
DY 0.00 0.00 3.89 3.95 0.00 0.00 4.95 -
P/NAPS 0.56 0.67 0.63 0.63 0.48 0.42 0.51 6.42%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 23/08/05 30/05/05 24/02/05 30/11/04 24/08/04 26/05/04 -
Price 1.27 1.27 1.34 1.30 1.17 0.83 0.92 -
P/RPS 0.93 1.22 1.29 1.00 0.99 0.78 1.10 -10.57%
P/EPS 17.64 19.66 39.41 17.98 20.86 14.57 42.79 -44.57%
EY 5.67 5.09 2.54 5.56 4.79 6.86 2.34 80.30%
DY 0.00 0.00 3.92 4.04 0.00 0.00 5.43 -
P/NAPS 0.56 0.64 0.63 0.62 0.56 0.42 0.46 13.99%

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