[RKI] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 156.84%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 93,830 67,276 68,723 44,842 51,437 36,798 42,526 14.09%
PBT 6,434 4,008 2,771 1,743 4,732 3,827 4,036 8.07%
Tax 431 163 899 -184 -622 1,221 -522 -
NP 6,865 4,171 3,670 1,559 4,110 5,048 3,514 11.80%
-
NP to SH 6,892 4,171 3,670 1,559 4,110 5,048 3,514 11.87%
-
Tax Rate -6.70% -4.07% -32.44% 10.56% 13.14% -31.90% 12.93% -
Total Cost 86,965 63,105 65,053 43,283 47,327 31,750 39,012 14.28%
-
Net Worth 129,550 129,142 128,878 64,152 112,378 57,702 91,810 5.90%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 4,598 1,260 - -
Div Payout % - - - - 111.88% 24.97% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 129,550 129,142 128,878 64,152 112,378 57,702 91,810 5.90%
NOSH 64,775 64,571 64,439 64,152 63,425 36,007 36,004 10.27%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.32% 6.20% 5.34% 3.48% 7.99% 13.72% 8.26% -
ROE 5.32% 3.23% 2.85% 2.43% 3.66% 8.75% 3.83% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 144.85 104.19 106.65 69.90 81.10 102.19 118.11 3.45%
EPS 10.59 6.46 5.70 2.44 6.48 7.96 9.76 1.36%
DPS 0.00 0.00 0.00 0.00 7.25 3.50 0.00 -
NAPS 2.00 2.00 2.00 1.00 1.7718 1.6025 2.55 -3.96%
Adjusted Per Share Value based on latest NOSH - 64,152
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 48.16 34.53 35.27 23.02 26.40 18.89 21.83 14.08%
EPS 3.54 2.14 1.88 0.80 2.11 2.59 1.80 11.92%
DPS 0.00 0.00 0.00 0.00 2.36 0.65 0.00 -
NAPS 0.6649 0.6629 0.6615 0.3293 0.5768 0.2962 0.4712 5.90%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.15 1.33 0.84 1.45 1.72 2.27 2.68 -
P/RPS 0.79 1.28 0.79 2.07 2.12 2.22 2.27 -16.12%
P/EPS 10.81 20.59 14.75 59.67 26.54 16.19 27.46 -14.38%
EY 9.25 4.86 6.78 1.68 3.77 6.18 3.64 16.80%
DY 0.00 0.00 0.00 0.00 4.22 1.54 0.00 -
P/NAPS 0.58 0.67 0.42 1.45 0.97 1.42 1.05 -9.41%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 23/08/05 24/08/04 18/09/03 29/08/02 28/08/01 04/09/00 -
Price 1.13 1.27 0.83 1.19 1.87 1.29 2.57 -
P/RPS 0.78 1.22 0.78 1.70 2.31 1.26 2.18 -15.73%
P/EPS 10.62 19.66 14.57 48.97 28.86 9.20 26.33 -14.03%
EY 9.42 5.09 6.86 2.04 3.47 10.87 3.80 16.32%
DY 0.00 0.00 0.00 0.00 3.88 2.71 0.00 -
P/NAPS 0.57 0.64 0.42 1.19 1.06 0.80 1.01 -9.09%

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