[RKI] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 95.28%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Revenue 218,545 177,163 159,398 113,295 101,025 83,829 83,829 21.11%
PBT 8,854 10,982 8,869 7,794 6,782 9,208 9,208 -0.78%
Tax 208 -285 -595 -1,582 -1,000 -1,157 -1,157 -
NP 9,062 10,697 8,274 6,212 5,782 8,051 8,051 2.39%
-
NP to SH 9,539 10,768 8,274 6,212 6,782 8,051 9,208 0.70%
-
Tax Rate -2.35% 2.60% 6.71% 20.30% 14.74% 12.57% 12.57% -
Total Cost 209,483 166,466 151,124 107,083 95,243 75,778 75,778 22.53%
-
Net Worth 160,063 157,343 135,322 129,524 141,478 109,324 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Div 5,832 4,403 3,383 - - - - -
Div Payout % 61.14% 40.89% 40.89% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Net Worth 160,063 157,343 135,322 129,524 141,478 109,324 0 -
NOSH 64,802 64,750 64,439 64,439 74,856 62,996 72,963 -2.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
NP Margin 4.15% 6.04% 5.19% 5.48% 5.72% 9.60% 9.60% -
ROE 5.96% 6.84% 6.11% 4.80% 4.79% 7.36% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
RPS 337.25 273.61 247.36 175.82 134.96 133.07 114.89 24.01%
EPS 14.72 16.63 12.84 9.64 9.06 12.78 12.62 3.12%
DPS 9.00 6.80 5.25 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.43 2.10 2.01 1.89 1.7354 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,489
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
RPS 112.17 90.93 81.81 58.15 51.85 43.03 43.03 21.10%
EPS 4.90 5.53 4.25 3.19 3.48 4.13 4.73 0.70%
DPS 2.99 2.26 1.74 0.00 0.00 0.00 0.00 -
NAPS 0.8216 0.8076 0.6946 0.6648 0.7262 0.5611 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 27/09/01 31/12/01 -
Price 1.17 1.19 1.33 1.17 1.60 1.23 1.28 -
P/RPS 0.35 0.43 0.54 0.67 1.19 0.92 1.11 -20.60%
P/EPS 7.95 7.16 10.36 12.14 17.66 9.62 10.14 -4.74%
EY 12.58 13.97 9.65 8.24 5.66 10.39 9.86 4.99%
DY 7.69 5.71 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.63 0.58 0.85 0.71 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Date 28/02/07 27/02/06 24/02/05 19/02/04 28/02/03 27/02/02 - -
Price 1.26 1.17 1.30 1.02 1.53 1.41 0.00 -
P/RPS 0.37 0.43 0.53 0.58 1.13 1.06 0.00 -
P/EPS 8.56 7.04 10.12 10.58 16.89 11.03 0.00 -
EY 11.68 14.21 9.88 9.45 5.92 9.06 0.00 -
DY 7.14 5.81 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.62 0.51 0.81 0.81 0.00 -

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