[RKI] YoY 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- 11.87%
YoY- 29.04%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
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 110,449 102,255 106,259 88,240 75,809 56,330 54,117 12.61%
PBT 2,228 -786 5,094 4,726 4,046 4,021 4,930 -12.38%
Tax -118 515 218 -60 -430 -840 -900 -28.70%
NP 2,110 -271 5,312 4,666 3,616 3,181 4,030 -10.21%
-
NP to SH 2,435 789 5,374 4,666 3,616 3,181 4,030 -8.04%
-
Tax Rate 5.30% - -4.28% 1.27% 10.63% 20.89% 18.26% -
Total Cost 108,339 102,526 100,947 83,574 72,193 53,149 50,087 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 2,590 - - - - - 3,826 -6.29%
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 1.44% 0.50% 3.32% 3.19% 2.70% 2.52% 3.39% -
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 170.55 158.11 163.92 136.16 117.61 87.48 85.00 12.29%
EPS 3.76 1.22 8.29 7.20 5.61 4.94 6.33 -8.30%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 6.01 -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 56.69 52.48 54.54 45.29 38.91 28.91 27.78 12.61%
EPS 1.25 0.40 2.76 2.39 1.86 1.63 2.07 -8.05%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 1.96 -6.25%
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 0.35 0.52 0.69 0.93 0.85 1.46 2.04 -25.43%
P/EPS 15.69 67.21 13.63 17.64 17.83 25.91 27.33 -8.82%
EY 6.37 1.49 7.34 5.67 5.61 3.86 3.66 9.66%
DY 6.78 0.00 0.00 0.00 0.00 0.00 3.47 11.79%
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 0.41 0.55 0.74 0.93 0.99 1.36 2.04 -23.44%
P/EPS 18.62 71.31 14.60 17.64 20.86 24.09 27.33 -6.19%
EY 5.37 1.40 6.85 5.67 4.79 4.15 3.66 6.59%
DY 5.71 0.00 0.00 0.00 0.00 0.00 3.47 8.64%
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