[RKI] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -30.26%
YoY- 38.99%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 46,908 54,117 51,437 38,783 39,560 39,560 36,798 17.51%
PBT 1,852 4,930 4,732 3,650 4,534 4,534 3,827 -38.27%
Tax -100 -900 -622 -488 -417 -417 1,221 -
NP 1,752 4,030 4,110 3,162 4,117 4,117 5,048 -50.51%
-
NP to SH 1,852 4,030 4,110 3,162 4,534 4,117 5,048 -48.65%
-
Tax Rate 5.40% 18.26% 13.14% 13.37% 9.20% 9.20% -31.90% -
Total Cost 45,156 50,087 47,327 35,621 35,443 35,443 31,750 26.38%
-
Net Worth 127,282 118,830 112,378 112,276 0 109,412 57,702 69.20%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 3,826 4,598 - - - 1,260 -
Div Payout % - 94.94% 111.88% - - - 24.97% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 127,282 118,830 112,378 112,276 0 109,412 57,702 69.20%
NOSH 67,345 63,665 63,425 62,988 70,294 63,047 36,007 51.62%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.73% 7.45% 7.99% 8.15% 10.41% 10.41% 13.72% -
ROE 1.46% 3.39% 3.66% 2.82% 0.00% 3.76% 8.75% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 69.65 85.00 81.10 61.57 56.28 62.75 102.19 -22.49%
EPS 2.75 6.33 6.48 5.02 6.45 6.53 7.96 -50.66%
DPS 0.00 6.01 7.25 0.00 0.00 0.00 3.50 -
NAPS 1.89 1.8665 1.7718 1.7825 0.00 1.7354 1.6025 11.59%
Adjusted Per Share Value based on latest NOSH - 62,988
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.08 27.78 26.40 19.91 20.30 20.30 18.89 17.51%
EPS 0.95 2.07 2.11 1.62 2.33 2.11 2.59 -48.66%
DPS 0.00 1.96 2.36 0.00 0.00 0.00 0.65 -
NAPS 0.6533 0.6099 0.5768 0.5763 0.00 0.5616 0.2962 69.19%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.60 1.73 1.72 1.61 1.28 1.23 2.27 -
P/RPS 2.30 2.04 2.12 2.61 2.27 1.96 2.22 2.38%
P/EPS 58.18 27.33 26.54 32.07 19.84 18.84 16.19 134.06%
EY 1.72 3.66 3.77 3.12 5.04 5.31 6.18 -57.27%
DY 0.00 3.47 4.22 0.00 0.00 0.00 1.54 -
P/NAPS 0.85 0.93 0.97 0.90 0.00 0.71 1.42 -28.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 29/08/02 31/05/02 - 27/02/02 28/08/01 -
Price 1.53 1.73 1.87 1.79 0.00 1.41 1.29 -
P/RPS 2.20 2.04 2.31 2.91 0.00 2.25 1.26 44.85%
P/EPS 55.64 27.33 28.86 35.66 0.00 21.59 9.20 230.85%
EY 1.80 3.66 3.47 2.80 0.00 4.63 10.87 -69.74%
DY 0.00 3.47 3.88 0.00 0.00 0.00 2.71 -
P/NAPS 0.81 0.93 1.06 1.00 0.00 0.81 0.80 0.82%

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