[RKI] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 5.62%
YoY- 31.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 191,246 183,898 174,050 159,410 152,170 153,691 150,503 17.26%
PBT 14,622 17,304 17,048 16,685 15,885 15,863 15,701 -4.62%
Tax -1,956 -2,273 -2,113 -424 -511 -1,180 -1,526 17.94%
NP 12,666 15,031 14,935 16,261 15,374 14,683 14,175 -7.21%
-
NP to SH 12,666 15,448 15,352 16,678 15,791 14,683 14,175 -7.21%
-
Tax Rate 13.38% 13.14% 12.39% 2.54% 3.22% 7.44% 9.72% -
Total Cost 178,580 168,867 159,115 143,149 136,796 139,008 136,328 19.66%
-
Net Worth 127,282 118,830 63,425 112,276 0 63,047 57,702 69.20%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,590 7,590 11,291 7,953 4,961 4,961 1,260 229.98%
Div Payout % 59.93% 49.13% 73.55% 47.69% 31.42% 33.79% 8.89% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 127,282 118,830 63,425 112,276 0 63,047 57,702 69.20%
NOSH 67,345 63,665 63,425 62,988 70,294 63,047 36,007 51.62%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.62% 8.17% 8.58% 10.20% 10.10% 9.55% 9.42% -
ROE 9.95% 13.00% 24.20% 14.85% 0.00% 23.29% 24.57% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 283.98 288.85 274.41 253.08 216.47 243.77 417.97 -22.66%
EPS 18.81 24.26 24.20 26.48 22.46 23.29 39.37 -38.80%
DPS 11.27 11.92 17.80 12.63 7.06 7.87 3.50 117.59%
NAPS 1.89 1.8665 1.00 1.7825 0.00 1.00 1.6025 11.59%
Adjusted Per Share Value based on latest NOSH - 62,988
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 98.16 94.39 89.33 81.82 78.10 78.88 77.25 17.26%
EPS 6.50 7.93 7.88 8.56 8.11 7.54 7.28 -7.25%
DPS 3.90 3.90 5.80 4.08 2.55 2.55 0.65 229.11%
NAPS 0.6533 0.6099 0.3255 0.5763 0.00 0.3236 0.2962 69.19%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.60 1.73 1.72 1.61 1.28 1.23 2.27 -
P/RPS 0.56 0.60 0.63 0.64 0.59 0.50 0.54 2.44%
P/EPS 8.51 7.13 7.11 6.08 5.70 5.28 5.77 29.47%
EY 11.75 14.03 14.07 16.45 17.55 18.93 17.34 -22.79%
DY 7.04 6.89 10.35 7.84 5.51 6.40 1.54 174.68%
P/NAPS 0.85 0.93 1.72 0.90 0.00 1.23 1.42 -28.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 - - - - 27/02/02 28/08/01 -
Price 1.53 0.00 0.00 0.00 0.00 1.41 1.29 -
P/RPS 0.54 0.00 0.00 0.00 0.00 0.58 0.31 44.62%
P/EPS 8.14 0.00 0.00 0.00 0.00 6.05 3.28 82.99%
EY 12.29 0.00 0.00 0.00 0.00 16.52 30.52 -45.37%
DY 7.37 0.00 0.00 0.00 0.00 5.58 2.71 94.47%
P/NAPS 0.81 0.00 0.00 0.00 0.00 1.41 0.80 0.82%

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