[RKI] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -53.01%
YoY- 57.71%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 88,923 88,240 67,276 66,793 83,589 75,809 68,723 18.68%
PBT 6,256 4,726 4,008 2,341 4,823 4,046 2,771 71.84%
Tax -225 -60 163 -152 -165 -430 899 -
NP 6,031 4,666 4,171 2,189 4,658 3,616 3,670 39.13%
-
NP to SH 6,102 4,666 4,171 2,189 4,658 3,616 3,670 40.21%
-
Tax Rate 3.60% 1.27% -4.07% 6.49% 3.42% 10.63% -32.44% -
Total Cost 82,892 83,574 63,105 64,604 78,931 72,193 65,053 17.48%
-
Net Worth 157,408 146,460 129,142 137,134 135,294 134,069 128,878 14.21%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 3,380 3,382 - - -
Div Payout % - - - 154.41% 72.61% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 157,408 146,460 129,142 137,134 135,294 134,069 128,878 14.21%
NOSH 64,777 64,805 64,571 64,382 64,426 64,456 64,439 0.34%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.78% 5.29% 6.20% 3.28% 5.57% 4.77% 5.34% -
ROE 3.88% 3.19% 3.23% 1.60% 3.44% 2.70% 2.85% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 137.28 136.16 104.19 103.74 129.74 117.61 106.65 18.27%
EPS 9.42 7.20 6.46 3.40 7.23 5.61 5.70 39.65%
DPS 0.00 0.00 0.00 5.25 5.25 0.00 0.00 -
NAPS 2.43 2.26 2.00 2.13 2.10 2.08 2.00 13.82%
Adjusted Per Share Value based on latest NOSH - 64,382
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.58 45.23 34.49 34.24 42.85 38.86 35.23 18.67%
EPS 3.13 2.39 2.14 1.12 2.39 1.85 1.88 40.34%
DPS 0.00 0.00 0.00 1.73 1.73 0.00 0.00 -
NAPS 0.8069 0.7508 0.662 0.703 0.6936 0.6873 0.6607 14.21%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.19 1.27 1.33 1.35 1.33 1.00 0.84 -
P/RPS 0.87 0.93 1.28 1.30 1.03 0.85 0.79 6.62%
P/EPS 12.63 17.64 20.59 39.71 18.40 17.83 14.75 -9.80%
EY 7.92 5.67 4.86 2.52 5.44 5.61 6.78 10.88%
DY 0.00 0.00 0.00 3.89 3.95 0.00 0.00 -
P/NAPS 0.49 0.56 0.67 0.63 0.63 0.48 0.42 10.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 23/08/05 30/05/05 24/02/05 30/11/04 24/08/04 -
Price 1.17 1.27 1.27 1.34 1.30 1.17 0.83 -
P/RPS 0.85 0.93 1.22 1.29 1.00 0.99 0.78 5.88%
P/EPS 12.42 17.64 19.66 39.41 17.98 20.86 14.57 -10.07%
EY 8.05 5.67 5.09 2.54 5.56 4.79 6.86 11.22%
DY 0.00 0.00 0.00 3.92 4.04 0.00 0.00 -
P/NAPS 0.48 0.56 0.64 0.63 0.62 0.56 0.42 9.28%

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