[RKI] YoY 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- -4.72%
YoY- 63.66%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Revenue 112,286 88,923 83,589 56,965 46,908 39,560 39,560 23.18%
PBT 3,760 6,256 4,823 3,773 1,852 4,534 4,534 -3.67%
Tax -10 -225 -165 -742 -100 -417 -417 -52.55%
NP 3,750 6,031 4,658 3,031 1,752 4,117 4,117 -1.84%
-
NP to SH 4,165 6,102 4,658 3,031 1,852 4,117 4,534 -1.68%
-
Tax Rate 0.27% 3.60% 3.42% 19.67% 5.40% 9.20% 9.20% -
Total Cost 108,536 82,892 78,931 53,934 45,156 35,443 35,443 25.07%
-
Net Worth 159,993 157,408 135,294 129,623 127,282 109,412 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 - - 3,382 - - - - -
Div Payout % - - 72.61% - - - - -
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 159,993 157,408 135,294 129,623 127,282 109,412 0 -
NOSH 64,774 64,777 64,426 64,489 67,345 63,047 70,294 -1.62%
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 3.34% 6.78% 5.57% 5.32% 3.73% 10.41% 10.41% -
ROE 2.60% 3.88% 3.44% 2.34% 1.46% 3.76% 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 173.35 137.28 129.74 88.33 69.65 62.75 56.28 25.21%
EPS 6.43 9.42 7.23 4.70 2.75 6.53 6.45 -0.06%
DPS 0.00 0.00 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 57.63 45.64 42.90 29.24 24.08 20.30 20.30 23.19%
EPS 2.14 3.13 2.39 1.56 0.95 2.11 2.33 -1.68%
DPS 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
NAPS 0.8212 0.8079 0.6944 0.6653 0.6533 0.5616 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 0.67 0.87 1.03 1.32 2.30 1.96 2.27 -21.64%
P/EPS 18.20 12.63 18.40 24.89 58.18 18.84 19.84 -1.70%
EY 5.50 7.92 5.44 4.02 1.72 5.31 5.04 1.76%
DY 0.00 0.00 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 0.73 0.85 1.00 1.15 2.20 2.25 0.00 -
P/EPS 19.60 12.42 17.98 21.70 55.64 21.59 0.00 -
EY 5.10 8.05 5.56 4.61 1.80 4.63 0.00 -
DY 0.00 0.00 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