[RKI] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 30.78%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 106,259 93,830 85,718 88,923 88,240 67,276 66,793 36.23%
PBT 5,094 6,434 1,978 6,256 4,726 4,008 2,341 67.84%
Tax 218 431 -20 -225 -60 163 -152 -
NP 5,312 6,865 1,958 6,031 4,666 4,171 2,189 80.48%
-
NP to SH 5,374 6,892 2,197 6,102 4,666 4,171 2,189 81.88%
-
Tax Rate -4.28% -6.70% 1.01% 3.60% 1.27% -4.07% 6.49% -
Total Cost 100,947 86,965 83,760 82,892 83,574 63,105 64,604 34.61%
-
Net Worth 162,062 129,550 149,778 157,408 146,460 129,142 137,134 11.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - 3,380 -
Div Payout % - - - - - - 154.41% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 162,062 129,550 149,778 157,408 146,460 129,142 137,134 11.76%
NOSH 64,825 64,775 64,808 64,777 64,805 64,571 64,382 0.45%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.00% 7.32% 2.28% 6.78% 5.29% 6.20% 3.28% -
ROE 3.32% 5.32% 1.47% 3.88% 3.19% 3.23% 1.60% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 163.92 144.85 132.26 137.28 136.16 104.19 103.74 35.62%
EPS 8.29 10.59 3.39 9.42 7.20 6.46 3.40 81.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.25 -
NAPS 2.50 2.00 2.3111 2.43 2.26 2.00 2.13 11.25%
Adjusted Per Share Value based on latest NOSH - 64,777
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 54.54 48.16 44.00 45.64 45.29 34.53 34.28 36.24%
EPS 2.76 3.54 1.13 3.13 2.39 2.14 1.12 82.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 0.8318 0.6649 0.7688 0.8079 0.7517 0.6629 0.7039 11.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.13 1.15 1.22 1.19 1.27 1.33 1.35 -
P/RPS 0.69 0.79 0.92 0.87 0.93 1.28 1.30 -34.42%
P/EPS 13.63 10.81 35.99 12.63 17.64 20.59 39.71 -50.94%
EY 7.34 9.25 2.78 7.92 5.67 4.86 2.52 103.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.89 -
P/NAPS 0.45 0.58 0.53 0.49 0.56 0.67 0.63 -20.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 25/08/06 14/06/06 27/02/06 25/11/05 23/08/05 30/05/05 -
Price 1.21 1.13 1.15 1.17 1.27 1.27 1.34 -
P/RPS 0.74 0.78 0.87 0.85 0.93 1.22 1.29 -30.93%
P/EPS 14.60 10.62 33.92 12.42 17.64 19.66 39.41 -48.38%
EY 6.85 9.42 2.95 8.05 5.67 5.09 2.54 93.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.48 0.57 0.50 0.48 0.56 0.64 0.63 -16.56%

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