[RKI] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -37.2%
YoY- -43.02%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 350,506 301,589 223,310 187,970 163,482 151,274 145,636 15.75%
PBT 17,280 14,948 13,360 9,985 17,144 15,706 15,520 1.80%
Tax -406 -996 -3,226 -1,466 -2,193 -2,921 -2,236 -24.73%
NP 16,873 13,952 10,133 8,518 14,950 12,785 13,284 4.06%
-
NP to SH 17,286 13,952 10,133 8,518 14,950 12,785 13,284 4.48%
-
Tax Rate 2.35% 6.66% 24.15% 14.68% 12.79% 18.60% 14.41% -
Total Cost 333,633 287,637 213,177 179,452 148,532 138,489 132,352 16.65%
-
Net Worth 149,667 137,243 127,525 120,872 112,287 98,935 88,544 9.13%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 5,871 4,510 4,293 8,177 - - - -
Div Payout % 33.97% 32.33% 42.37% 96.00% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 149,667 137,243 127,525 120,872 112,287 98,935 88,544 9.13%
NOSH 64,760 64,433 64,406 63,953 62,994 35,994 35,993 10.27%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.81% 4.63% 4.54% 4.53% 9.15% 8.45% 9.12% -
ROE 11.55% 10.17% 7.95% 7.05% 13.31% 12.92% 15.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 541.24 468.06 346.72 293.92 259.52 420.27 404.62 4.96%
EPS 26.69 21.65 15.73 13.32 23.73 35.52 36.91 -5.25%
DPS 9.07 7.00 6.67 12.79 0.00 0.00 0.00 -
NAPS 2.3111 2.13 1.98 1.89 1.7825 2.7486 2.46 -1.03%
Adjusted Per Share Value based on latest NOSH - 63,894
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 179.90 154.80 114.62 96.48 83.91 77.64 74.75 15.75%
EPS 8.87 7.16 5.20 4.37 7.67 6.56 6.82 4.47%
DPS 3.01 2.32 2.20 4.20 0.00 0.00 0.00 -
NAPS 0.7682 0.7044 0.6545 0.6204 0.5763 0.5078 0.4545 9.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.22 1.35 1.01 1.51 1.61 2.52 3.63 -
P/RPS 0.23 0.29 0.29 0.51 0.62 0.60 0.90 -20.33%
P/EPS 4.57 6.23 6.42 11.34 6.78 7.09 9.84 -11.99%
EY 21.88 16.04 15.58 8.82 14.74 14.10 10.17 13.61%
DY 7.43 5.19 6.60 8.47 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.51 0.80 0.90 0.92 1.48 -15.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 30/05/05 26/05/04 30/05/03 31/05/02 29/05/01 31/05/00 -
Price 1.15 1.34 0.92 1.28 1.79 2.32 2.89 -
P/RPS 0.21 0.29 0.27 0.44 0.69 0.55 0.71 -18.36%
P/EPS 4.31 6.19 5.85 9.61 7.54 6.53 7.83 -9.46%
EY 23.21 16.16 17.10 10.41 13.26 15.31 12.77 10.46%
DY 7.88 5.22 7.25 9.99 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.46 0.68 1.00 0.84 1.17 -13.20%

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