[RKI] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 28.82%
YoY- 53.68%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Revenue 114,302 112,286 88,923 83,589 56,965 46,908 39,560 18.48%
PBT 4,606 3,760 6,256 4,823 3,773 1,852 4,534 0.25%
Tax -471 -10 -225 -165 -742 -100 -417 1.96%
NP 4,135 3,750 6,031 4,658 3,031 1,752 4,117 0.06%
-
NP to SH 4,294 4,165 6,102 4,658 3,031 1,852 4,117 0.67%
-
Tax Rate 10.23% 0.27% 3.60% 3.42% 19.67% 5.40% 9.20% -
Total Cost 110,167 108,536 82,892 78,931 53,934 45,156 35,443 19.87%
-
Net Worth 160,464 159,993 157,408 135,294 129,623 127,282 109,412 6.31%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Div - - - 3,382 - - - -
Div Payout % - - - 72.61% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Net Worth 160,464 159,993 157,408 135,294 129,623 127,282 109,412 6.31%
NOSH 64,766 64,774 64,777 64,426 64,489 67,345 63,047 0.43%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
NP Margin 3.62% 3.34% 6.78% 5.57% 5.32% 3.73% 10.41% -
ROE 2.68% 2.60% 3.88% 3.44% 2.34% 1.46% 3.76% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
RPS 176.48 173.35 137.28 129.74 88.33 69.65 62.75 17.97%
EPS 6.63 6.43 9.42 7.23 4.70 2.75 6.53 0.24%
DPS 0.00 0.00 0.00 5.25 0.00 0.00 0.00 -
NAPS 2.4776 2.47 2.43 2.10 2.01 1.89 1.7354 5.85%
Adjusted Per Share Value based on latest NOSH - 64,426
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
RPS 58.59 57.56 45.58 42.85 29.20 24.05 20.28 18.48%
EPS 2.20 2.14 3.13 2.39 1.55 0.95 2.11 0.67%
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 0.8226 0.8202 0.8069 0.6936 0.6645 0.6525 0.5609 6.31%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 27/09/01 -
Price 0.85 1.17 1.19 1.33 1.17 1.60 1.23 -
P/RPS 0.48 0.67 0.87 1.03 1.32 2.30 1.96 -20.14%
P/EPS 12.82 18.20 12.63 18.40 24.89 58.18 18.84 -5.96%
EY 7.80 5.50 7.92 5.44 4.02 1.72 5.31 6.34%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.34 0.47 0.49 0.63 0.58 0.85 0.71 -11.10%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Date 26/02/08 28/02/07 27/02/06 24/02/05 19/02/04 28/02/03 27/02/02 -
Price 0.84 1.26 1.17 1.30 1.02 1.53 1.41 -
P/RPS 0.48 0.73 0.85 1.00 1.15 2.20 2.25 -21.88%
P/EPS 12.67 19.60 12.42 17.98 21.70 55.64 21.59 -8.16%
EY 7.89 5.10 8.05 5.56 4.61 1.80 4.63 8.89%
DY 0.00 0.00 0.00 4.04 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.48 0.62 0.51 0.81 0.81 -12.95%

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