[RKI] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 7.18%
YoY- 33.99%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 356,711 330,157 311,232 305,898 293,467 294,914 282,309 16.92%
PBT 19,394 16,968 17,331 15,898 15,218 13,981 13,866 25.14%
Tax 126 -142 -274 -214 -584 152 -534 -
NP 19,520 16,826 17,057 15,684 14,634 14,133 13,332 29.03%
-
NP to SH 19,857 17,136 17,128 15,684 14,634 14,133 13,332 30.51%
-
Tax Rate -0.65% 0.84% 1.58% 1.35% 3.84% -1.09% 3.85% -
Total Cost 337,191 313,331 294,175 290,214 278,833 280,781 268,977 16.31%
-
Net Worth 129,550 149,778 157,408 146,460 129,142 137,134 135,294 -2.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,380 6,762 6,762 6,762 6,610 -
Div Payout % - - 19.73% 43.12% 46.21% 47.85% 49.58% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 129,550 149,778 157,408 146,460 129,142 137,134 135,294 -2.85%
NOSH 64,775 64,808 64,777 64,805 64,571 64,382 64,426 0.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.47% 5.10% 5.48% 5.13% 4.99% 4.79% 4.72% -
ROE 15.33% 11.44% 10.88% 10.71% 11.33% 10.31% 9.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 550.69 509.44 480.47 472.02 454.48 458.07 438.19 16.50%
EPS 30.66 26.44 26.44 24.20 22.66 21.95 20.69 30.07%
DPS 0.00 0.00 5.25 10.50 10.50 10.50 10.25 -
NAPS 2.00 2.3111 2.43 2.26 2.00 2.13 2.10 -3.20%
Adjusted Per Share Value based on latest NOSH - 64,805
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 183.09 169.46 159.75 157.01 150.63 151.37 144.90 16.92%
EPS 10.19 8.80 8.79 8.05 7.51 7.25 6.84 30.53%
DPS 0.00 0.00 1.73 3.47 3.47 3.47 3.39 -
NAPS 0.6649 0.7688 0.8079 0.7517 0.6629 0.7039 0.6944 -2.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.15 1.22 1.19 1.27 1.33 1.35 1.33 -
P/RPS 0.21 0.24 0.25 0.27 0.29 0.29 0.30 -21.21%
P/EPS 3.75 4.61 4.50 5.25 5.87 6.15 6.43 -30.26%
EY 26.66 21.67 22.22 19.06 17.04 16.26 15.56 43.32%
DY 0.00 0.00 4.41 8.27 7.89 7.78 7.71 -
P/NAPS 0.58 0.53 0.49 0.56 0.67 0.63 0.63 -5.37%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 14/06/06 27/02/06 25/11/05 23/08/05 30/05/05 24/02/05 -
Price 1.13 1.15 1.17 1.27 1.27 1.34 1.30 -
P/RPS 0.21 0.23 0.24 0.27 0.28 0.29 0.30 -21.21%
P/EPS 3.69 4.35 4.42 5.25 5.60 6.10 6.28 -29.91%
EY 27.13 22.99 22.60 19.06 17.85 16.38 15.92 42.81%
DY 0.00 0.00 4.49 8.27 8.27 7.84 7.88 -
P/NAPS 0.57 0.50 0.48 0.56 0.64 0.63 0.62 -5.46%

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