[RKI] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 9.21%
YoY- 28.47%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 374,730 356,711 330,157 311,232 305,898 293,467 294,914 17.29%
PBT 19,762 19,394 16,968 17,331 15,898 15,218 13,981 25.92%
Tax 404 126 -142 -274 -214 -584 152 91.76%
NP 20,166 19,520 16,826 17,057 15,684 14,634 14,133 26.71%
-
NP to SH 20,565 19,857 17,136 17,128 15,684 14,634 14,133 28.37%
-
Tax Rate -2.04% -0.65% 0.84% 1.58% 1.35% 3.84% -1.09% -
Total Cost 354,564 337,191 313,331 294,175 290,214 278,833 280,781 16.81%
-
Net Worth 162,062 129,550 149,778 157,408 146,460 129,142 137,134 11.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 3,380 6,762 6,762 6,762 -
Div Payout % - - - 19.73% 43.12% 46.21% 47.85% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 162,062 129,550 149,778 157,408 146,460 129,142 137,134 11.76%
NOSH 64,825 64,775 64,808 64,777 64,805 64,571 64,382 0.45%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.38% 5.47% 5.10% 5.48% 5.13% 4.99% 4.79% -
ROE 12.69% 15.33% 11.44% 10.88% 10.71% 11.33% 10.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 578.06 550.69 509.44 480.47 472.02 454.48 458.07 16.76%
EPS 31.72 30.66 26.44 26.44 24.20 22.66 21.95 27.79%
DPS 0.00 0.00 0.00 5.25 10.50 10.50 10.50 -
NAPS 2.50 2.00 2.3111 2.43 2.26 2.00 2.13 11.25%
Adjusted Per Share Value based on latest NOSH - 64,777
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 192.34 183.09 169.46 159.75 157.01 150.63 151.37 17.29%
EPS 10.56 10.19 8.80 8.79 8.05 7.51 7.25 28.46%
DPS 0.00 0.00 0.00 1.73 3.47 3.47 3.47 -
NAPS 0.8318 0.6649 0.7688 0.8079 0.7517 0.6629 0.7039 11.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.13 1.15 1.22 1.19 1.27 1.33 1.35 -
P/RPS 0.20 0.21 0.24 0.25 0.27 0.29 0.29 -21.92%
P/EPS 3.56 3.75 4.61 4.50 5.25 5.87 6.15 -30.51%
EY 28.07 26.66 21.67 22.22 19.06 17.04 16.26 43.85%
DY 0.00 0.00 0.00 4.41 8.27 7.89 7.78 -
P/NAPS 0.45 0.58 0.53 0.49 0.56 0.67 0.63 -20.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 25/08/06 14/06/06 27/02/06 25/11/05 23/08/05 30/05/05 -
Price 1.21 1.13 1.15 1.17 1.27 1.27 1.34 -
P/RPS 0.21 0.21 0.23 0.24 0.27 0.28 0.29 -19.34%
P/EPS 3.81 3.69 4.35 4.42 5.25 5.60 6.10 -26.91%
EY 26.22 27.13 22.99 22.60 19.06 17.85 16.38 36.80%
DY 0.00 0.00 0.00 4.49 8.27 8.27 7.84 -
P/NAPS 0.48 0.57 0.50 0.48 0.56 0.64 0.63 -16.56%

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