[RKI] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -7.95%
YoY- 8.3%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 192,416 191,246 183,898 174,050 159,410 152,170 153,691 16.17%
PBT 11,679 14,622 17,304 17,048 16,685 15,885 15,863 -18.47%
Tax -1,568 -1,956 -2,273 -2,113 -424 -511 -1,180 20.88%
NP 10,111 12,666 15,031 14,935 16,261 15,374 14,683 -22.03%
-
NP to SH 10,111 12,666 15,448 15,352 16,678 15,791 14,683 -22.03%
-
Tax Rate 13.43% 13.38% 13.14% 12.39% 2.54% 3.22% 7.44% -
Total Cost 182,305 178,580 168,867 159,115 143,149 136,796 139,008 19.83%
-
Net Worth 120,761 127,282 118,830 63,425 112,276 0 63,047 54.29%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 9,230 7,590 7,590 11,291 7,953 4,961 4,961 51.32%
Div Payout % 91.29% 59.93% 49.13% 73.55% 47.69% 31.42% 33.79% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 120,761 127,282 118,830 63,425 112,276 0 63,047 54.29%
NOSH 63,894 67,345 63,665 63,425 62,988 70,294 63,047 0.89%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.25% 6.62% 8.17% 8.58% 10.20% 10.10% 9.55% -
ROE 8.37% 9.95% 13.00% 24.20% 14.85% 0.00% 23.29% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 301.15 283.98 288.85 274.41 253.08 216.47 243.77 15.14%
EPS 15.82 18.81 24.26 24.20 26.48 22.46 23.29 -22.74%
DPS 14.45 11.27 11.92 17.80 12.63 7.06 7.87 49.99%
NAPS 1.89 1.89 1.8665 1.00 1.7825 0.00 1.00 52.92%
Adjusted Per Share Value based on latest NOSH - 63,425
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 98.76 98.16 94.39 89.33 81.82 78.10 78.88 16.18%
EPS 5.19 6.50 7.93 7.88 8.56 8.11 7.54 -22.05%
DPS 4.74 3.90 3.90 5.80 4.08 2.55 2.55 51.23%
NAPS 0.6198 0.6533 0.6099 0.3255 0.5763 0.00 0.3236 54.28%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.51 1.60 1.73 1.72 1.61 1.28 1.23 -
P/RPS 0.50 0.56 0.60 0.63 0.64 0.59 0.50 0.00%
P/EPS 9.54 8.51 7.13 7.11 6.08 5.70 5.28 48.39%
EY 10.48 11.75 14.03 14.07 16.45 17.55 18.93 -32.60%
DY 9.57 7.04 6.89 10.35 7.84 5.51 6.40 30.79%
P/NAPS 0.80 0.85 0.93 1.72 0.90 0.00 1.23 -24.95%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 - - - - 27/02/02 -
Price 1.28 1.53 0.00 0.00 0.00 0.00 1.41 -
P/RPS 0.43 0.54 0.00 0.00 0.00 0.00 0.58 -18.10%
P/EPS 8.09 8.14 0.00 0.00 0.00 0.00 6.05 21.39%
EY 12.36 12.29 0.00 0.00 0.00 0.00 16.52 -17.59%
DY 11.29 7.37 0.00 0.00 0.00 0.00 5.58 60.03%
P/NAPS 0.68 0.81 0.00 0.00 0.00 0.00 1.41 -38.52%

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