[RKI] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -18.01%
YoY- -19.79%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 188,033 185,820 192,416 191,246 183,898 174,050 159,410 11.62%
PBT 8,323 9,232 11,679 14,622 17,304 17,048 16,685 -37.07%
Tax -1,224 -1,284 -1,568 -1,956 -2,273 -2,113 -424 102.61%
NP 7,099 7,948 10,111 12,666 15,031 14,935 16,261 -42.42%
-
NP to SH 7,099 7,948 10,111 12,666 15,448 15,352 16,678 -43.38%
-
Tax Rate 14.71% 13.91% 13.43% 13.38% 13.14% 12.39% 2.54% -
Total Cost 180,934 177,872 182,305 178,580 168,867 159,115 143,149 16.88%
-
Net Worth 126,390 64,152 120,761 127,282 118,830 63,425 112,276 8.20%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,632 4,632 9,230 7,590 7,590 11,291 7,953 -30.23%
Div Payout % 65.25% 58.28% 91.29% 59.93% 49.13% 73.55% 47.69% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 126,390 64,152 120,761 127,282 118,830 63,425 112,276 8.20%
NOSH 64,392 64,152 63,894 67,345 63,665 63,425 62,988 1.47%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.78% 4.28% 5.25% 6.62% 8.17% 8.58% 10.20% -
ROE 5.62% 12.39% 8.37% 9.95% 13.00% 24.20% 14.85% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 292.01 289.65 301.15 283.98 288.85 274.41 253.08 9.99%
EPS 11.02 12.39 15.82 18.81 24.26 24.20 26.48 -44.22%
DPS 7.19 7.22 14.45 11.27 11.92 17.80 12.63 -31.28%
NAPS 1.9628 1.00 1.89 1.89 1.8665 1.00 1.7825 6.62%
Adjusted Per Share Value based on latest NOSH - 67,345
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 96.51 95.38 98.76 98.16 94.39 89.33 81.82 11.62%
EPS 3.64 4.08 5.19 6.50 7.93 7.88 8.56 -43.42%
DPS 2.38 2.38 4.74 3.90 3.90 5.80 4.08 -30.16%
NAPS 0.6487 0.3293 0.6198 0.6533 0.6099 0.3255 0.5763 8.20%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.28 1.45 1.51 1.60 1.73 1.72 1.61 -
P/RPS 0.44 0.50 0.50 0.56 0.60 0.63 0.64 -22.08%
P/EPS 11.61 11.70 9.54 8.51 7.13 7.11 6.08 53.85%
EY 8.61 8.54 10.48 11.75 14.03 14.07 16.45 -35.02%
DY 5.62 4.98 9.57 7.04 6.89 10.35 7.84 -19.88%
P/NAPS 0.65 1.45 0.80 0.85 0.93 1.72 0.90 -19.48%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 18/09/03 30/05/03 28/02/03 - - - -
Price 1.19 1.19 1.28 1.53 0.00 0.00 0.00 -
P/RPS 0.41 0.41 0.43 0.54 0.00 0.00 0.00 -
P/EPS 10.79 9.61 8.09 8.14 0.00 0.00 0.00 -
EY 9.26 10.41 12.36 12.29 0.00 0.00 0.00 -
DY 6.05 6.07 11.29 7.37 0.00 0.00 0.00 -
P/NAPS 0.61 1.19 0.68 0.81 0.00 0.00 0.00 -

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