[RKI] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 11.22%
YoY- 41.8%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 411,706 356,710 293,468 236,206 185,820 174,049 150,254 18.28%
PBT 9,190 19,394 15,219 12,791 9,232 17,590 15,607 -8.44%
Tax -397 126 -584 -1,521 -1,284 -2,267 -970 -13.82%
NP 8,793 19,520 14,635 11,270 7,948 15,323 14,637 -8.13%
-
NP to SH 10,263 19,857 14,635 11,270 7,948 15,323 14,637 -5.74%
-
Tax Rate 4.32% -0.65% 3.84% 11.89% 13.91% 12.89% 6.22% -
Total Cost 402,913 337,190 278,833 224,936 177,872 158,726 135,617 19.88%
-
Net Worth 158,221 156,137 141,348 130,763 123,052 112,372 57,688 18.30%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,833 4,405 3,390 3,220 4,646 4,598 1,259 29.10%
Div Payout % 56.84% 22.19% 23.17% 28.58% 58.46% 30.01% 8.61% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 158,221 156,137 141,348 130,763 123,052 112,372 57,688 18.30%
NOSH 64,818 64,787 64,586 64,415 64,089 63,423 35,998 10.29%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.14% 5.47% 4.99% 4.77% 4.28% 8.80% 9.74% -
ROE 6.49% 12.72% 10.35% 8.62% 6.46% 13.64% 25.37% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 635.17 550.59 454.38 366.69 289.94 274.43 417.38 7.24%
EPS 15.80 30.60 22.66 17.49 12.46 24.16 23.08 -6.11%
DPS 9.00 6.80 5.25 5.00 7.25 7.25 3.50 17.03%
NAPS 2.441 2.41 2.1885 2.03 1.92 1.7718 1.6025 7.26%
Adjusted Per Share Value based on latest NOSH - 64,439
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 211.32 183.09 150.63 121.24 95.38 89.33 77.12 18.28%
EPS 5.27 10.19 7.51 5.78 4.08 7.86 7.51 -5.73%
DPS 2.99 2.26 1.74 1.65 2.38 2.36 0.65 28.94%
NAPS 0.8121 0.8014 0.7255 0.6712 0.6316 0.5768 0.2961 18.30%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.09 1.15 1.33 0.84 1.45 1.72 2.27 -
P/RPS 0.17 0.21 0.29 0.23 0.50 0.63 0.54 -17.51%
P/EPS 6.88 3.75 5.87 4.80 11.69 7.12 5.58 3.55%
EY 14.53 26.65 17.04 20.83 8.55 14.05 17.91 -3.42%
DY 8.26 5.91 3.95 5.95 5.00 4.22 1.54 32.28%
P/NAPS 0.45 0.48 0.61 0.41 0.76 0.97 1.42 -17.42%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 25/08/06 23/08/05 24/08/04 18/09/03 29/08/02 28/08/01 -
Price 0.88 1.13 1.27 0.83 1.19 1.87 1.29 -
P/RPS 0.14 0.21 0.28 0.23 0.41 0.68 0.31 -12.40%
P/EPS 5.56 3.69 5.60 4.74 9.60 7.74 3.17 9.81%
EY 17.99 27.12 17.84 21.08 10.42 12.92 31.52 -8.91%
DY 10.23 6.02 4.13 6.02 6.09 3.88 2.71 24.76%
P/NAPS 0.36 0.47 0.58 0.41 0.62 1.06 0.80 -12.45%

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