[RKI] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -67.22%
YoY- -80.8%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 85,718 66,793 54,188 39,953 38,783 31,543 36,335 15.37%
PBT 1,978 2,341 2,226 707 3,650 2,850 3,757 -10.13%
Tax -20 -152 -838 -100 -488 -575 -559 -42.58%
NP 1,958 2,189 1,388 607 3,162 2,275 3,198 -7.84%
-
NP to SH 2,197 2,189 1,388 607 3,162 2,275 3,198 -6.06%
-
Tax Rate 1.01% 6.49% 37.65% 14.14% 13.37% 20.18% 14.88% -
Total Cost 83,760 64,604 52,800 39,346 35,621 29,268 33,137 16.70%
-
Net Worth 149,778 137,134 127,825 120,761 112,276 98,940 88,493 9.16%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 3,380 3,227 581 - - - -
Div Payout % - 154.41% 232.56% 95.79% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 149,778 137,134 127,825 120,761 112,276 98,940 88,493 9.16%
NOSH 64,808 64,382 64,558 63,894 62,988 35,996 35,973 10.30%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.28% 3.28% 2.56% 1.52% 8.15% 7.21% 8.80% -
ROE 1.47% 1.60% 1.09% 0.50% 2.82% 2.30% 3.61% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 132.26 103.74 83.94 62.53 61.57 87.63 101.01 4.59%
EPS 3.39 3.40 2.15 0.95 5.02 6.32 8.89 -14.83%
DPS 0.00 5.25 5.00 0.91 0.00 0.00 0.00 -
NAPS 2.3111 2.13 1.98 1.89 1.7825 2.7486 2.46 -1.03%
Adjusted Per Share Value based on latest NOSH - 63,894
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 43.94 34.24 27.78 20.48 19.88 16.17 18.63 15.36%
EPS 1.13 1.12 0.71 0.31 1.62 1.17 1.64 -6.01%
DPS 0.00 1.73 1.65 0.30 0.00 0.00 0.00 -
NAPS 0.7678 0.703 0.6553 0.6191 0.5756 0.5072 0.4536 9.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.22 1.35 1.01 1.51 1.61 2.52 3.63 -
P/RPS 0.92 1.30 1.20 2.41 2.61 2.88 3.59 -20.29%
P/EPS 35.99 39.71 46.98 158.95 32.07 39.87 40.83 -2.08%
EY 2.78 2.52 2.13 0.63 3.12 2.51 2.45 2.12%
DY 0.00 3.89 4.95 0.60 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.51 0.80 0.90 0.92 1.48 -15.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 30/05/05 26/05/04 30/05/03 31/05/02 29/05/01 31/05/00 -
Price 1.15 1.34 0.92 1.28 1.79 2.32 2.89 -
P/RPS 0.87 1.29 1.10 2.05 2.91 2.65 2.86 -17.98%
P/EPS 33.92 39.41 42.79 134.74 35.66 36.71 32.51 0.70%
EY 2.95 2.54 2.34 0.74 2.80 2.72 3.08 -0.71%
DY 0.00 3.92 5.43 0.71 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.46 0.68 1.00 0.84 1.17 -13.20%

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