[RKI] YoY Annualized Quarter 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- 27.53%
YoY- 29.04%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 441,796 409,020 425,036 352,960 303,236 225,320 216,468 12.61%
PBT 8,912 -3,144 20,376 18,904 16,184 16,084 19,720 -12.38%
Tax -472 2,060 872 -240 -1,720 -3,360 -3,600 -28.70%
NP 8,440 -1,084 21,248 18,664 14,464 12,724 16,120 -10.21%
-
NP to SH 9,740 3,156 21,496 18,664 14,464 12,724 16,120 -8.04%
-
Tax Rate 5.30% - -4.28% 1.27% 10.63% 20.89% 18.26% -
Total Cost 433,356 410,104 403,788 334,296 288,772 212,596 200,348 13.70%
-
Net Worth 168,688 158,226 162,062 146,460 134,069 126,390 118,830 6.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,361 - - - - - 15,305 -6.28%
Div Payout % 106.38% - - - - - 94.94% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 168,688 158,226 162,062 146,460 134,069 126,390 118,830 6.00%
NOSH 64,760 64,672 64,825 64,805 64,456 64,392 63,665 0.28%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.91% -0.27% 5.00% 5.29% 4.77% 5.65% 7.45% -
ROE 5.77% 1.99% 13.26% 12.74% 10.79% 10.07% 13.57% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 682.20 632.45 655.67 544.64 470.45 349.92 340.01 12.29%
EPS 15.04 4.88 33.16 28.80 22.44 19.76 25.32 -8.30%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 24.04 -6.55%
NAPS 2.6048 2.4466 2.50 2.26 2.08 1.9628 1.8665 5.70%
Adjusted Per Share Value based on latest NOSH - 64,805
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 226.76 209.94 218.16 181.16 155.64 115.65 111.11 12.61%
EPS 5.00 1.62 11.03 9.58 7.42 6.53 8.27 -8.03%
DPS 5.32 0.00 0.00 0.00 0.00 0.00 7.86 -6.29%
NAPS 0.8658 0.8121 0.8318 0.7517 0.6881 0.6487 0.6099 6.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.59 0.82 1.13 1.27 1.00 1.28 1.73 -
P/RPS 0.09 0.13 0.17 0.23 0.21 0.37 0.51 -25.08%
P/EPS 3.92 16.80 3.41 4.41 4.46 6.48 6.83 -8.83%
EY 25.49 5.95 29.35 22.68 22.44 15.44 14.64 9.67%
DY 27.12 0.00 0.00 0.00 0.00 0.00 13.90 11.77%
P/NAPS 0.23 0.34 0.45 0.56 0.48 0.65 0.93 -20.75%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 22/11/07 28/11/06 25/11/05 30/11/04 28/11/03 28/11/02 -
Price 0.70 0.87 1.21 1.27 1.17 1.19 1.73 -
P/RPS 0.10 0.14 0.18 0.23 0.25 0.34 0.51 -23.76%
P/EPS 4.65 17.83 3.65 4.41 5.21 6.02 6.83 -6.20%
EY 21.49 5.61 27.40 22.68 19.18 16.61 14.64 6.60%
DY 22.86 0.00 0.00 0.00 0.00 0.00 13.90 8.63%
P/NAPS 0.27 0.36 0.48 0.56 0.56 0.61 0.93 -18.61%

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